| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | vii | | | |
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 73 | | | |
| | | | 96 | | | |
| | | | 114 | | | |
| | | | 121 | | | |
| | | | 128 | | | |
| | | | 134 | | | |
| | | | 136 | | | |
| | | | 153 | | | |
| | | | 163 | | | |
| | | | 166 | | | |
| | | | 171 | | | |
| | | | 172 | | | |
| | | | 173 | | | |
| | | | 174 | | | |
| | | | F-1 | | |
| | |
Lucid
Shares and Awards Outstanding As of June 30, 2021 |
| |
Additional Lucid
Capitalization Activity, net After June 30, 2021(1) |
| |
Conversion of
Lucid Preferred Shares into Common Shares |
| |
Lucid
Shares and Awards Outstanding Prior to Closing |
| |
Lucid Group
Shares and Awards held by Lucid Shareholders Post Closing(2) |
| |||||||||||||||
COMMON SHARES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Shares
|
| | | | 13,917,981 | | | | | | 195,912 | | | | | | 437,182,072 | | | | | | 451,295,965 | | | | | | 1,193,226,511 | | |
PREFERRED SHARES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series A Preferred
Shares |
| | | | 12,120,000 | | | | | | — | | | | | | (12,120,000) | | | | | | — | | | | | | — | | |
Series B Preferred
Shares |
| | | | 8,000,000 | | | | | | — | | | | | | (8,000,000) | | | | | | — | | | | | | — | | |
Series C Preferred
Shares |
| | | | 22,532,244 | | | | | | — | | | | | | (22,532,244) | | | | | | — | | | | | | — | | |
Series D Preferred
Shares |
| | | | 204,733,847 | | | | | | — | | | | | | (204,733,847) | | | | | | — | | | | | | — | | |
Series E Preferred
Shares |
| | | | 189,795,981 | | | | | | — | | | | | | (189,795,981) | | | | | | — | | | | | | — | | |
Total Common and
Preferred Shares |
| | | | 451,100,053 | | | | | | 195,912 | | | | | | — | | | | | | 451,295,965 | | | | | | 1,193,226,511 | | |
Lucid Options
|
| | | | 26,099,336 | | | | | | (334,726) | | | | | | — | | | | | | 25,764,610 | | | | | | 68,121,210 | | |
Lucid RSUs
|
| | | | 15,763,598 | | | | | | 654,723 | | | | | | — | | | | | | 16,418,321 | | | | | | 43,409,870 | | |
Total Lucid Awards
|
| | | | 41,862,934 | | | | | | 319,997 | | | | | | — | | | | | | 42,182,931 | | | | | | 111,531,080 | | |
Total Lucid Shares and Awards
|
| | | | 492,962,987 | | | | | | 515,909 | | | | | | — | | | | | | 493,478,896 | | | | | | 1,304,757,591 | | |
| | |
Share Ownership in Lucid
Group Pro Forma Combined |
| |||||||||
| | |
Number of
Shares |
| |
%
Ownership |
| ||||||
Lucid shareholders(1)
|
| | | | 1,193,226,511 | | | | | | 73.7% | | |
Churchill Sponsor(2)
|
| | | | 51,750,000 | | | | | | 3.2% | | |
Churchill public stockholders
|
| | | | 206,978,356 | | | | | | 12.8% | | |
PIPE Investors(3)
|
| | | | 166,666,667 | | | | | | 10.3% | | |
Total(4) | | | | | 1,618,621,534 | | | | | | 100.0% | | |
| | |
Historical
Churchill |
| |
Historical
Lucid |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| | | ||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,000 | | | | | $ | 557,938 | | | | | $ | 2,070,291 | | | |
A
|
| | | $ | 4,952,013 | | | | | ||||
| | | | | — | | | | | | — | | | | | | 2,500,000 | | | |
B
|
| | | | — | | | | | ||||
| | | | | — | | | | | | — | | | | | | (175,000) | | | |
C
|
| | | | — | | | | | ||||
| | | | | — | | | | | | — | | | | | | (2,000) | | | |
D
|
| | | | — | | | | | ||||
| | | | | — | | | | | | — | | | | | | (216) | | | |
E
|
| | | | — | | | | | ||||
Accounts receivable, net
|
| | | | — | | | | | | 480 | | | | | | — | | | | | | | | | 480 | | | | | ||||
Other receivable
|
| | | | | | | | | | 27,434 | | | | | | | | | | | | | | | 27,434 | | | | | ||||
Short-term investments
|
| | | | — | | | | | | 505 | | | | | | — | | | | | | | | | 505 | | | | | ||||
Inventory
|
| | | | — | | | | | | 28,224 | | | | | | — | | | | | | | | | 28,224 | | | | | ||||
Prepaid expenses
|
| | | | 675 | | | | | | 41,276 | | | | | | — | | | | | | | | | 41,951 | | | | | ||||
Other current assets
|
| | | | — | | | | | | 26,587 | | | | | | — | | | | | | | | | 26,587 | | | | | ||||
Total current assets
|
| | | | 1,675 | | | | | | 682,444 | | | | | | 4,393,075 | | | | | | | | | 5,077,194 | | | | | ||||
Property, plant and equipment net
|
| | | | — | | | | | | 887,774 | | | | | | — | | | | | | | | | 887,774 | | | | | ||||
Marketable securities held in trust account
|
| | | | 2,070,291 | | | | | | — | | | | | | (2,070,291) | | | |
A
|
| | | | — | | | | | ||||
Right-of-use assets
|
| | | | — | | | | | | 126,655 | | | | | | — | | | | | | | | | 126,655 | | | | | ||||
Other noncurrent assets
|
| | | | — | | | | | | 39,271 | | | | | | — | | | | | | | | | 39,271 | | | | | ||||
TOTAL ASSETS
|
| | | $ | 2,071,966 | | | | | $ | 1,736,144 | | | | | $ | 2,322,784 | | | | | | | | $ | 6,130,894 | | | | | ||||
LIABILITIES, PREFERRED SHARES AND
STOCKHOLDERS’ EQUITY (DEFICIT) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Accounts payable
|
| | | $ | 827 | | | | | $ | 13,970 | | | | | $ | — | | | | | | | | $ | 14,797 | | | | | ||||
Accrued compensation
|
| | | | — | | | | | | 24,187 | | | | | | — | | | | | | | | | 24,187 | | | | | ||||
Income taxes payable
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | | | | 23 | | | | | ||||
Convertible promissory note – related party, net of discount
|
| | | | 1,200 | | | | | | — | | | | | | (1,200) | | | |
F
|
| | | | — | | | | | ||||
Finance lease liabilities, current portion
|
| | | | — | | | | | | 2,572 | | | | | | — | | | | | | | | | 2,572 | | | | | ||||
Other current liabilities
|
| | | | — | | | | | | 159,049 | | | | | | — | | | | | | | | | 159,049 | | | | | ||||
Total current liabilities
|
| | | | 2,050 | | | | | | 199,778 | | | | | | (1,200) | | | | | | | | | 200,628 | | | | | ||||
Deferred underwriting fee payable
|
| | | | 72,450 | | | | | | — | | | | | | (72,450) | | | |
C
|
| | | | — | | | | | ||||
Derivative liabilities
|
| | | | 1,599,646 | | | | | | — | | | | | | 1,500 | | | |
F
|
| | | | 942,886 | | | | | ||||
| | | | | — | | | | | | — | | | | | | (658,260) | | | |
G
|
| | | | — | | | | | ||||
Finance lease liabilities, net of current portion
|
| | | | — | | | | | | 3,963 | | | | | | — | | | | | | | | | 3,963 | | | | | ||||
Other long-term liabilities
|
| | | | — | | | | | | 164,547 | | | | | | — | | | | | | | | | 164,547 | | | | | ||||
Income tax liabilities
|
| | | | — | | | | | | 243 | | | | | | — | | | | | | | | | 243 | | | | | ||||
Total liabilities
|
| | | | 1,674,146 | | | | | | 368,531 | | | | | | (730,410) | | | | | | | | | 1,312,267 | | | | | ||||
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Lucid Preferred Shares
|
| | | | — | | | | | | 5,836,785 | | | | | | (5,836,785) | | | |
H
|
| | | | — | | | | | ||||
Churchill’s Class A common stock subject to possible redemption
|
| | | | 2,070,000 | | | | | | — | | | | | | (216) | | | |
E
|
| | | | — | | | | | ||||
| | | | | — | | | | | | — | | | | | | (2,069,784) | | | |
J
|
| | | | — | | | | |
| | |
Historical
Churchill |
| |
Historical
Lucid |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
STOCKHOLDERS’ EQUITY (DEFICIT): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lucid Common Shares
|
| | | $ | — | | | | | $ | 1 | | | | | $ | 44 | | | | |
|
H
|
| | | | $ | — | | |
| | | | | — | | | | | | — | | | | | | (45) | | | | |
|
I
|
| | | | | — | | |
Churchill’s Class B common stock
|
| | | | 5 | | | | | | — | | | | | | (5) | | | | |
|
K
|
| | | | | — | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | 17 | | | | |
|
B
|
| | | | | 162 | | |
| | | | | — | | | | | | — | | | | | | 119 | | | | |
|
I
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 21 | | | | |
|
J
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 5 | | | | |
|
K
|
| | | | | — | | |
Additional paid-in capital
|
| | | | — | | | | | | 26,615 | | | | | | 2,499,983 | | | | |
|
B
|
| | | | | 9,320,459 | | |
| | | | | — | | | | | | — | | | | | | (98,344) | | | | |
|
C
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | (300) | | | | |
|
F
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 658,260 | | | | |
|
G
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 5,836,741 | | | | |
|
H
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | (74) | | | | |
|
I
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 2,069,763 | | | | |
|
J
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | (1,672,185) | | | | |
|
L
|
| | | | | — | | |
Accumulated deficit
|
| | | | (1,672,185) | | | | | | (4,495,788) | | | | | | (4,206) | | | | |
|
C
|
| | | | | (4,501,994) | | |
| | | | | — | | | | | | — | | | | | | (2,000) | | | | |
|
D
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 1,672,185 | | | | |
|
L
|
| | | | | | | |
Total stockholders’ equity (deficit)
|
| | | | (1,672,180) | | | | | | (4,469,172) | | | | | | 10,959,979 | | | | | | | | | | | | 4,818,627 | | |
TOTAL LIABILITIES, PREFERRED SHARES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 2,071,966 | | | | | $ | 1,736,144 | | | | | $ | 2,322,784 | | | | | | | | | | | $ | 6,130,894 | | |
| | |
Historical
Churchill |
| |
Historical
Lucid |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 487 | | | | | $ | — | | | | | | | | | | | $ | 487 | | |
Cost of revenue
|
| | | | — | | | | | | 104 | | | | | | — | | | | | | | | | | | | 104 | | |
Gross profit
|
| | | | — | | | | | | 383 | | | | | | — | | | | | | | | | | | | 383 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | — | | | | | | 344,171 | | | | | | 26,856 | | | | |
|
AA
|
| | | | | 382,346 | | |
| | | | | — | | | | | | — | | | | | | 11,319 | | | | |
|
BB
|
| | | | | | | |
Selling, general and administrative
|
| | | | — | | | | | | 203,924 | | | | | | 16,665 | | | | |
|
AA
|
| | | | | 284,728 | | |
| | | | | — | | | | | | — | | | | | | 64,139 | | | | |
|
BB
|
| | | | | | | |
Operating costs
|
| | | | 3,652 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,652 | | |
Total operating expenses
|
| | | | 3,652 | | | | | | 548,095 | | | | | | 118,979 | | | | | | | | | | | | 670,726 | | |
Loss from operations
|
| | | | (3,652) | | | | | | (547,712) | | | | | | (118,979) | | | | | | | | | | | | (670,343) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of forward contracts
|
| | | | — | | | | | | (454,546) | | | | | | — | | | | | | | | | | | | (454,546) | | |
Change in fair value of convertible preferred share warrant liability
|
| | | | — | | | | | | (6,976) | | | | | | — | | | | | | | | | | | | (6,976) | | |
Change in fair value of derivative liabilities
|
| | | | (1,399,754) | | | | | | — | | | | | | 595,332 | | | | |
|
CC
|
| | | | | (804,422) | | |
Interest expense
|
| | | | — | | | | | | (35) | | | | | | — | | | | | | | | | | | | (35) | | |
Interest expense – excess fair value of conversion liability
|
| | | | (56,192) | | | | | | — | | | | | | — | | | | | | | | | | | | (56,192) | | |
Interest expense – amortization of debt discount
|
| | | | (1,200) | | | | | | — | | | | | | — | | | | | | | | | | | | (1,200) | | |
Interest earned on marketable securities held in trust account
|
| | | | 205 | | | | | | — | | | | | | (205) | | | | |
|
DD
|
| | | | | — | | |
Other expense
|
| | | | — | | | | | | (400) | | | | | | — | | | | | | | | | | | | (400) | | |
Total other expense, net
|
| | | | (1,456,941) | | | | | | (461,957) | | | | | | 595,127 | | | | | | | | | | | | (1,323,771) | | |
Loss before provision for (benefit from) income taxes
|
| | | | (1,460,593) | | | | | | (1,009,669) | | | | | | 476,148 | | | | | | | | | | | | (1,994,114) | | |
Provision for (benefit from) income taxes
|
| | | | 26 | | | | | | 9 | | | | | | — | | | | | | | | | | | | 35 | | |
Net loss and comprehensive loss
|
| | | | (1,460,619) | | | | | | (1,009,678) | | | | | | 476,148 | | | | | | | | | | | | (1,994,149) | | |
Deemed dividend related to the issuance of Series E convertible preferred shares
|
| | | | — | | | | | | (2,167,332) | | | | | | — | | | | | | | | | | | | (2,167,332) | | |
Net loss attributable to common stockholders
|
| | | $ | (1,460,619) | | | | | $ | (3,177,010) | | | | | $ | 476,148 | | | | | | | | | | | $ | (4,161,481) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (24.97) | | | | | $ | (243.59) | | | | | $ | — | | | | | | | | | | | $ | (2.72) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 58,496,884 | | | | | | 13,042,653 | | | | | | — | | | | | | | | | | | | 1,532,149,152 | | |
| | |
Historical
Churchill (As Restated) |
| |
Historical
Lucid |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenue
|
| | | $ | — | | | | | $ | 3,976 | | | | | $ | — | | | | | | | | | | | $ | 3,976 | | |
Cost of revenue
|
| | | | — | | | | | | 3,070 | | | | | | — | | | | | | | | | | | | 3,070 | | |
Gross profit
|
| | | | — | | | | | | 906 | | | | | | — | | | | | | | | | | | | 906 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | — | | | | | | 511,110 | | | | | | 102,214 | | | | |
|
AA
|
| | | | | 669,075 | | |
| | | | | — | | | | | | — | | | | | | 55,451 | | | | |
|
BB
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 300 | | | | |
|
CC
|
| | | | | — | | |
Selling, general and administrative
|
| | | | — | | | | | | 89,023 | | | | | | 63,426 | | | | |
|
AA
|
| | | | | 472,576 | | |
| | | | | — | | | | | | — | | | | | | 314,221 | | | | |
|
BB
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 1,700 | | | | |
|
CC
|
| | | | | — | | |
| | | | | — | | | | | | — | | | | | | 4,206 | | | | |
|
DD
|
| | | | | — | | |
Formation and operating costs
|
| | | | 2,976 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,976 | | |
Total operating expenses
|
| | | | 2,976 | | | | | | 600,133 | | | | | | 541,518 | | | | | | | | | | | | 1,144,627 | | |
Loss from operations
|
| | | | (2,976) | | | | | | (599,227) | | | | | | (541,518) | | | | | | | | | | | | (1,143,721) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of forward contracts
|
| | | | — | | | | | | (118,382) | | | | | | — | | | | | | | | | | | | (118,382) | | |
Change in fair value of convertible preferred share
warrant liability |
| | | | — | | | | | | (1,205) | | | | | | — | | | | | | | | | | | | (1,205) | | |
Change in fair value of warrant liability
|
| | | | (58,779) | | | | | | — | | | | | | 22,356 | | | | |
|
EE
|
| | | | | (36,423) | | |
Transaction costs
|
| | | | (2,168) | | | | | | — | | | | | | — | | | | | | | | | | | | (2,168) | | |
Interest expense
|
| | | | — | | | | | | (64) | | | | | | — | | | | | | | | | | | | (64) | | |
Interest earned on marketable securities held in
trust account |
| | | | 531 | | | | | | — | | | | | | (531) | | | | |
|
FF
|
| | | | | — | | |
Unrealized loss on marketable securities held in
trust account |
| | | | 5 | | | | | | — | | | | | | (5) | | | | |
|
FF
|
| | | | | — | | |
Other expense
|
| | | | — | | | | | | (690) | | | | | | — | | | | | | | | | | | | (690) | | |
Total other expense, net
|
| | | | (60,411) | | | | | | (120,341) | | | | | | 21,820 | | | | | | | | | | | | (158,932) | | |
Loss before provision for (benefit from)
income taxes |
| | | | (63,387) | | | | | | (719,568) | | | | | | (519,698) | | | | | | | | | | | | (1,302,653) | | |
Provision for (benefit from) income taxes
|
| | | | 81 | | | | | | (188) | | | | | | — | | | | | | | | | | | | (107) | | |
Net loss and comprehensive loss
|
| | | | (63,468) | | | | | | (719,380) | | | | | | (519,698) | | | | | | | | | | | | (1,302,546) | | |
Deemed contribution related to repurchase of Lucid
Series B Preferred Shares |
| | | | — | | | | | | 1,000 | | | | | | (1,000) | | | | |
|
GG
|
| | | | | — | | |
Deemed contribution related to repurchase of Lucid
Series C Preferred Shares |
| | | | — | | | | | | 12,784 | | | | | | (12,784) | | | | |
|
GG
|
| | | | | — | | |
Net loss attributable to common stockholders
|
| | | $ | (63,468) | | | | | $ | (705,596) | | | | | $ | (533,482) | | | | | | | | | | | $ | (1,302,546) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (1.02) | | | | | $ | (75.15) | | | | | $ | — | | | | | | | | | | | $ | (1.21) | | |
Weighted average shares outstanding – basic
and diluted |
| | | | 62,139,948 | | | | | | 9,389,540 | | | | | | — | | | | | | | | | | | | 1,076,158,884 | | |
Net income per share, Class A common stock subject to possible redemption – basic
and diluted |
| | | $ | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Weighted average shares outstanding, Class A common stock subject to possible redemption – basic and diluted
|
| | | | 188,268,610 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss per share, non-redeemable common stock – basic and diluted
|
| | | $ | (1.02) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Weighted average shares outstanding,
non-redeemable common stock – basic and diluted |
| | | | 62,139,948 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
(in thousands, except share and per share data)
|
| |
Six Months Ended June 30,
2021 |
| |
Year Ended December 31,
2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to common shareholders – basic and diluted
|
| | | $ | (4,161,481) | | | | | $ | (1,302,546) | | |
Denominator: | | | | | | | | | | | | | |
Lucid shareholders
|
| | | | 1,115,974,011 | | | | | | 666,471,154 | | |
Vested Lucid Group RSUs
|
| | | | 8,030,119 | | | | | | 1,542,707 | | |
Churchill Sponsor
|
| | | | 34,500,000 | | | | | | 34,500,000 | | |
Churchill public stockholders
|
| | | | 206,978,356 | | | | | | 206,978,356 | | |
PIPE Investors
|
| | | | 166,666,667 | | | | | | 166,666,667 | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 1,532,149,152 | | | | | | 1,076,158,884 | | |
Net loss per share attributable to common shareholders – basic and diluted
|
| | | $ | (2.72) | | | | | $ | (1.21) | | |
| | |
Six Months Ended June 30, 2021
|
| |
Year Ended December 31, 2020
|
| ||||||
Private placement warrants
|
| | | | 28,566,667 | | | | | | 28,566,667 | | |
Public warrants
|
| | | | 41,400,000 | | | | | | 41,400,000 | | |
Working capital warrants
|
| | | | 1,500,000 | | | | | | 1,500,000 | | |
Lucid Group Options
|
| | | | 68,121,210 | | | | | | 68,121,210 | | |
Lucid Group RSUs
|
| | | | 17,116,018 | | | | | | 23,926,942 | | |
| | |
Three Months Ended June 30,
|
| | | | | | | | | | | | | |
Six Months Ended June 30,
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ change
|
| |
% change
|
| |
2021
|
| |
2020
|
| |
$ change
|
| |
% change
|
| ||||||||||||||||||||||||
Revenue
|
| | | $ | 174 | | | | | $ | — | | | | | $ | 174 | | | | | | nm | | | | | $ | 487 | | | | | $ | 8 | | | | | $ | 479 | | | | | | nm | | |
Cost of revenue
|
| | | | 19 | | | | | | (59) | | | | | | 78 | | | | | | nm | | | | | | 104 | | | | | | (59) | | | | | | 163 | | | | | | nm | | |
Gross profit
|
| | | | 155 | | | | | | 59 | | | | | | 96 | | | | | | 163% | | | | | | 383 | | | | | | 67 | | | | | | 316 | | | | | | 472% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development(1)
|
| | | | 176,802 | | | | | | 97,940 | | | | | | 78,862 | | | | | | 81% | | | | | | 344,171 | | | | | | 207,699 | | | | | | 136,472 | | | | | | 66% | | |
Selling, general and administrative(1)
|
| | | | 72,272 | | | | | | 15,539 | | | | | | 56,733 | | | | | | 365% | | | | | | 203,924 | | | | | | 29,784 | | | | | | 174,140 | | | | | | 585% | | |
Total operating expenses
|
| | | | 249,074 | | | | | | 113,479 | | | | | | 135,595 | | | | | | 119% | | | | | | 548,095 | | | | | | 237,483 | | | | | | 310,612 | | | | | | 131% | | |
Loss from operations
|
| | | | (248,919) | | | | | | (113,420) | | | | | | (135,499) | | | | | | 119% | | | | | | (547,712) | | | | | | (237,416) | | | | | | (310,296) | | | | | | 131% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of forward contracts
|
| | | | (12,382) | | | | | | (3,203) | | | | | | (9,179) | | | | | | 287% | | | | | | (454,546) | | | | | | (8,719) | | | | | | (445,827) | | | | | | nm | | |
Change in fair value of convertible preferred share warrant liability
|
| | | | — | | | | | | (57) | | | | | | 57 | | | | | | nm | | | | | | (6,976) | | | | | | (114) | | | | | | (6,862) | | | | | | nm | | |
Interest expense
|
| | | | (30) | | | | | | (1) | | | | | | (29) | | | | | | nm | | | | | | (35) | | | | | | (10) | | | | | | (25) | | | | | | 250% | | |
Other expense
|
| | | | (390) | | | | | | (632) | | | | | | 242 | | | | | | (38)% | | | | | | (400) | | | | | | (709) | | | | | | 309 | | | | | | (44)% | | |
Total other expense, net
|
| | | | (12,802) | | | | | | (3,893) | | | | | | (8,909) | | | | | | 229% | | | | | | (461,957) | | | | | | (9,552) | | | | | | (452,405) | | | | | | nm | | |
Loss before provision for
(benefit from) income taxes |
| | | | (261,721) | | | | | | (117,313) | | | | | | (144,408) | | | | | | 123% | | | | | | (1,009,669) | | | | | | (246,968) | | | | | | (762,701) | | | | | | 309% | | |
Provision for (benefit from) income taxes
|
| | | | 5 | | | | | | (28) | | | | | | 33 | | | | | | nm | | | | | | 9 | | | | | | (100) | | | | | | 109 | | | | | | nm | | |
Net loss and comprehensive loss
|
| | | $ | (261,726) | | | | | $ | (117,285) | | | | | $ | (144,441) | | | | | | 123% | | | | | $ | (1,009,678) | | | | | $ | (246,868) | | | | | $ | (762,810) | | | | | | 309% | | |
| | |
Three Months Ended June 30,
|
| | | | | | | | | | | | | |
Six Months Ended June 30,
|
| | | | | | | | | | | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ change
|
| |
% change
|
| |
2021
|
| |
2020
|
| |
$ change
|
| |
% change
|
| ||||||||||||||||||||||||
Research and development
|
| | | | 13,539 | | | | | | 552 | | | | | | 12,987 | | | | | | nm | | | | | | 26,703 | | | | | | 1,393 | | | | | | 25,310 | | | | | | nm | | |
Selling, general and administrative
|
| | | | 10,910 | | | | | | 458 | | | | | | 10,452 | | | | | | nm | | | | | | 102,541 | | | | | | 588 | | | | | | 101,953 | | | | | | nm | | |
Total share-based compensation expense
|
| | | | 24,449 | | | | | | 1,010 | | | | | | 23,439 | | | | | | nm | | | | | | 129,244 | | | | | | 1,981 | | | | | | 127,263 | | | | | | nm | | |
| | |
Fiscal Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Revenue
|
| | | $ | 3,976 | | | | | $ | 4,590 | | | | | $ | (614) | | | | | | (13)% | | |
Cost of revenue(1)
|
| | | | 3,070 | | | | | | 3,926 | | | | | | (856) | | | | | | (22)% | | |
Gross profit
|
| | | | 906 | | | | | | 664 | | | | | | 242 | | | | | | 36% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development(1)
|
| | | | 511,110 | | | | | | 220,223 | | | | | | 290,887 | | | | | | 132% | | |
Selling, general and administrative(1)
|
| | | | 89,023 | | | | | | 38,375 | | | | | | 50,648 | | | | | | 132% | | |
Total operating expenses
|
| | | | 600,133 | | | | | | 258,598 | | | | | | 341,535 | | | | | | 132% | | |
Loss from operations
|
| | | | (599,227) | | | | | | (257,934) | | | | | | (341,293) | | | | | | 132% | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of forward contracts
|
| | | | (118,382) | | | | | | (15,053) | | | | | | (103,329) | | | | | | nm | | |
Change in fair value of convertible preferred share warrant liability
|
| | | | (1,205) | | | | | | (406) | | | | | | (799) | | | | | | 197% | | |
Interest expense
|
| | | | (64) | | | | | | (8,547) | | | | | | 8,483 | | | | | | (99)% | | |
Other income (expense)
|
| | | | (690) | | | | | | 4,606 | | | | | | (5,296) | | | | | | (115)% | | |
Total other expense, net
|
| | | | (120,341) | | | | | | (19,400) | | | | | | (100,941) | | | | | | nm | | |
Loss before provision for (benefit from) income taxes
|
| | | | (719,568) | | | | | | (277,334) | | | | | | (442,234) | | | | | | 159% | | |
Provision for (benefit from) income taxes
|
| | | | (188) | | | | | | 23 | | | | | | (211) | | | | | | nm | | |
Net loss and comprehensive loss
|
| | | $ | (719,380) | | | | | $ | (277,357) | | | | | $ | (442,023) | | | | | | 159% | | |
| | |
Fiscal Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Cost of revenue
|
| | | $ | 213 | | | | | $ | 443 | | | | | $ | (230) | | | | | | (52)% | | |
| | |
Fiscal Year Ended
December 31, |
| | | | | | | | | | | | | |||||||||
| | |
2020
|
| |
2019
|
| |
$ change
|
| |
% change
|
| ||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 3,724 | | | | | | 4,770 | | | | | | (1,046) | | | | | | (22)% | | |
Selling, general and administrative
|
| | | | 677 | | | | | | 2,506 | | | | | | (1,829) | | | | | | (73)% | | |
Total share-based compensation expense
|
| | | | 4,614 | | | | | | 7,719 | | | | | | (3,105) | | | | | | (40)% | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Cash used in operating activities
|
| | | $ | (453,804) | | | | | $ | (208,242) | | | | | $ | (570,196) | | | | | $ | (235,299) | | |
Cash used in investing activities
|
| | | | (206,514) | | | | | | (251,090) | | | | | | (459,582) | | | | | | (104,290) | | |
Cash provided by financing activities
|
| | | | 612,105 | | | | | | 400,233 | | | | | | 1,290,545 | | | | | | 621,432 | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | $ | (48,213) | | | | | $ | (59,099) | | | | | $ | 260,767 | | | | | $ | 281,843 | | |
| | | | | | | | |
Payments Due by Periods
|
| |||||||||||||||||||||
| | |
Total
|
| |
< 1 year
|
| |
1 – 3 years
|
| |
3 – 5 year
|
| |
> 5 years
|
| |||||||||||||||
| | | | | | | | | | | | | | |
(in thousands)
|
| | | | | | | | | | | | | |||
Operating lease obligations
|
| | | $ | 253,796 | | | | | $ | 25,490 | | | | | $ | 56,470 | | | | | $ | 55,681 | | | | | $ | 116,155 | | |
| | | | | | | | |
Payments Due by Periods
|
| |||||||||||||||||||||
| | |
Total
|
| |
< 1 year
|
| |
1 – 3 years
|
| |
3 – 5 year
|
| |
> 5 years
|
| |||||||||||||||
| | | | | | | | | | | | | | |
(in thousands)
|
| | | | | | | | | | | | | |||
Non-cancellable purchase commitment
|
| | | | 506,000 | | | | | | 101,200 | | | | | | 404,800 | | | | | | — | | | | | | — | | |
Total commitments
|
| | | $ | 759,796 | | | | | $ | 126,690 | | | | | $ | 461,270 | | | | | $ | 55,681 | | | | | $ | 116,155 | | |
| | |
Six Months Ended
June 30, |
| |
Fiscal Years Ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Weighted average volatility
|
| | | | 41.9% | | | | | | 42.7% | | | | | | 59.0% | | | | | | 42.8% | | |
Expected term (in years)
|
| | | | 5.9 | | | | | | 6.0 | | | | | | 5.9 | | | | | | 5.5 | | |
Risk-free interest rate
|
| | | | 0.6% | | | | | | 1.1% | | | | | | 0.8% | | | | | | 2.1% | | |
Expected dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
For the Year Ended
December 31, 2019 |
| |||
Volatility
|
| | | | 47.5% | | |
Expected terms (in years)
|
| | | | 10 | | |
Risk-free interest rate
|
| | | | 2.6% | | |
Expected dividends
|
| | | | — | | |
Tranche
|
| |
Lucid Group Market
Capitalization Target |
| |
Number of Lucid RSUs
Eligible to Vest |
| |
Number of Lucid Group RSUs
Eligible to Vest(1) |
| |||||||||
1
|
| | | $ | 23,500,000,000 | | | | | | 1,317,537 | | | | | | 3,483,568 | | |
2
|
| | | $ | 35,250,000,000 | | | | | | 1,317,537 | | | | | | 3,483,568 | | |
3
|
| | | $ | 47,000,000,000 | | | | | | 1,317,537 | | | | | | 3,483,568 | | |
4
|
| | | $ | 58,750,000,000 | | | | | | 1,317,537 | | | | | | 3,483,568 | | |
5
|
| | | $ | 70,500,000,000 | | | | | | 790,522 | | | | | | 2,090,140 | | |
| | |
Six Months Ended
June 30, 2021 |
| |||
Weighted average volatility
|
| | | | 60.0% | | |
Expected term (in years)
|
| | | | 5.0 | | |
Risk-free interest rate
|
| | | | 0.9% | | |
Expected dividends
|
| | | | — | | |
Vested Lucid Group Awards (in 1st Year)
|
| |
Target Stock
Price |
| |
Illustrative Shares
Withheld for Taxes |
| |
Illustrative Tax
Withholding |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
3,458,688
|
| | | $ | 10.00 | | | | | | 1,764,968 | | | | | $ | 17,650 | | |
Vested Lucid Group Awards (in 1st Year)
|
| |
Target Stock
Price |
| |
Illustrative Shares
Withheld for Taxes |
| |
Illustrative Tax
Withholding |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
3,458,688
|
| | | | 15.00 | | | | | | 1,764,968 | | | | | | 26,475 | | |
3,458,688
|
| | | | 20.00 | | | | | | 1,764,968 | | | | | | 35,299 | | |
3,458,688
|
| | | | 25.00 | | | | | | 1,764,968 | | | | | | 44,124 | | |
3,458,688
|
| | | | 30.00 | | | | | | 1,764,968 | | | | | | 52,949 | | |
3,458,688
|
| | | | 35.00 | | | | | | 1,764,968 | | | | | | 61,774 | | |
3,458,688
|
| | | | 40.00 | | | | | | 1,764,968 | | | | | | 70,599 | | |
Tranche
|
| |
Lucid Group
Award |
| |
Target Market
Capitalization |
| |
Target Stock
Price |
| |
Illustrative Shares
Withheld for Taxes |
| |
Illustrative Tax
Withholding |
| |||||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
1
|
| | | | 3,483,568 | | | | | $ | 23,500,000 | | | | | $ | 14.52 | | | | | | 1,777,665 | | | | | $ | 25,076 | | |
2
|
| | | | 3,483,568 | | | | | | 32,250,000 | | | | | | 19.92 | | | | | | 1,777,665 | | | | | | 34,412 | | |
3
|
| | | | 3,483,568 | | | | | | 47,000,000 | | | | | | 29.04 | | | | | | 1,777,665 | | | | | | 50,151 | | |
4
|
| | | | 3,483,568 | | | | | | 58,750,000 | | | | | | 36.30 | | | | | | 1,777,665 | | | | | | 62,689 | | |
5
|
| | | | 2,090,140 | | | | | | 70,500,000 | | | | | | 43.56 | | | | | | 1,066,598 | | | | | | 45,136 | | |
| | |
December 31,
2020 |
|
Volatility
|
| |
50.00%
|
|
Expected term (in years)
|
| |
0.5 – 1.5
|
|
Risk-free rate
|
| |
0.09 – 0.12%
|
|
Expected dividend rate
|
| |
0.00%
|
|
Address
|
| |
Primary Use
|
| |
Lease Expiry
|
|
7373 Gateway Blvd., Newark, CA | | | HQ (Lucid1) | | | 09/30/30 | |
7500 Gateway Blvd., Newark, CA | | | HQ (Lucid2) | | | 09/30/30 | |
317 S. Thornton Rd., Casa Grande, AZ | | | Manufacturing (AMP-1) | | | 12/19/22(1) | |
2592 E. Hanna Rd., Suites 115 and 120, Casa Grande, AZ
|
| | Manufacturing (LPM-1) | | | 03/31/25(2) | |
1115 W. Alameda Dr., Tempe, AZ | | | Logistics | | | 02/28/26(3) | |
Name
|
| |
Age
|
| |
Title
|
|
Peter Rawlinson(4) | | |
63
|
| |
Chief Executive Officer and Chief Technology Officer and Director
|
|
Sherry House | | |
49
|
| | Chief Financial Officer | |
Eric Bach | | |
48
|
| | Senior Vice President, Product and Chief Engineer | |
Michael Bell | | |
54
|
| | Senior Vice President, Digital | |
Turqi Alnowaiser(3)(4) | | |
44
|
| | Director | |
Glenn R. August(1)(3) | | |
60
|
| | Director | |
Nancy Gioia(4) | | |
60
|
| | Director | |
Frank Lindenberg(1)(2) | | |
57
|
| | Director | |
Andrew Liveris(2)(4) | | |
67
|
| | Director | |
Nichelle Maynard-Elliott(3)
|
| |
52
|
| | Director | |
Tony Posawatz(2)(4) | | |
61
|
| | Director | |
Janet Wong(1) | | |
62
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
Option
Awards ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Peter Rawlinson
Chief Executive Officer and Chief Technology Officer |
| | | | | | | ||||||||||||||||||||||||||||||
| | | 2020 | | | | | | 468,077 | | | | | | 210,000 | | | | | | — | | | | | | — | | | | | | 678,007 | | | ||
Eric Bach
Senior Vice President, Product and Chief Engineer |
| | | | | | | ||||||||||||||||||||||||||||||
| | | 2020 | | | | | | 346,731 | | | | | | 100,000 | | | | | | 691,220 | | | | | | — | | | | | | 1,137,951 | | | ||
Michael Smuts
Vice President, Finance |
| | | | | | | ||||||||||||||||||||||||||||||
| | | 2020 | | | | | | 306,000 | | | | | | 115,000 | | | | | | 158,614 | | | | | | 38,447 | | | | | | 618,061 | | |
| | |
Option Awards
|
| |||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Peter Rawlinson
Chief Executive Officer and Chief Technology Officer |
| | | | | ||||||||||||||||||||
| | | 99,000 | | | | | | — | | | | | | 0.47 | | | | | | 05/02/2023 | | | ||
| | | 1,662,412 | | | | | | — | | | | | | 0.97 | | | | | | 04/16/2025 | | | ||
| | | 2,812,500(1) | | | | | | 187,500(1) | | | | | | 2.19 | | | | | | 04/21/2029 | | | ||
Eric Bach
Senior Vice President, Product and Chief Engineer |
| | | | | ||||||||||||||||||||
| | | 149,990 | | | | | | — | | | | | | 0.97 | | | | | | 06/01/2025 | | | ||
| | | 5,000 | | | | | | — | | | | | | 1.43 | | | | | | 12/16/2025 | | | ||
| | | 325,000(1) | | | | | | 75,000(1) | | | | | | 2.19 | | | | | | 04/21/2029 | | | ||
| | | 102,083(2) | | | | | | 597,917(2) | | | | | | 2.45 | | | | | | 07/15/2030 | | | ||
Michael Smuts Vice President, Finance | | | | | 0 | | | | | | 150,000(1) | | | | | | 2.45 | | | | | | 01/15/2030 | | |
Plan Category
|
| |
Number of Securities to Be Issued
Upon Exercise of Outstanding Options, Warrants, Rights and Restricted Stock Units (a) |
| |
Weighted-average Exercise Price
of Outstanding Options, Warrants and Rights (b) |
| |
Number of Securities Remaining
Available for Future Issuance Under Equity Compensation Plans (excluding securities reflected in column (a)) (c) |
| |||||||||
Equity Compensation Plans Approved by Security Holders
|
| | | | 28,902,156 | | | | | | 2.27 | | | | | | 3,128,811 | | |
Equity Compensation Plans Not Approved by Security Holders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 28,902,156 | | | | | | 2.27 | | | | | | 3,128,811 | | |
Name
|
| |
Fees Earned or
Paid in Cash |
| |
All Other
Compensation |
| |
Total
($) |
| |||||||||
Tony Posawatz
|
| | | $ | 150,000 | | | | | $ | 7,895(1) | | | | | $ | 157,895 | | |
Name and Address of Beneficial Owner(1)
|
| |
Number of Shares
|
| |
Percent Owned
|
| ||||||
Five Percent Holders: | | | | | | | | | | | | | |
Churchill Sponsor IV LLC(2)
|
| | | | 96,100,000 | | | | | | 5.9% | | |
The Public Investment Fund(3)
|
| | | | 1,015,252,523 | | | | | | 62.7% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | |
Peter Rawlinson(4)
|
| | | | 13,127,090 | | | | | | * | | |
Eric Bach(5)
|
| | | | 2,669,807 | | | | | | * | | |
Michael Smuts(6)
|
| | | | 284,229 | | | | | | * | | |
Turqi Alnowaiser(7)
|
| | | | 1,017,322,661 | | | | | | 62.9% | | |
Glenn R. August(8)
|
| | | | — | | | | | | — | | |
Nancy Gioia(8)
|
| | | | — | | | | | | — | | |
Frank Lindenberg
|
| | | | — | | | | | | — | | |
Andrew Liveris(8)
|
| | | | 535,275 | | | | | | * | | |
Nichelle Maynard-Elliott
|
| | | | — | | | | | | — | | |
Tony Posawatz
|
| | | | 52,880 | | | | | | * | | |
Janet Wong
|
| | | | — | | | | | | — | | |
All executive officers and directors as a group (12 individuals)
|
| | | | 1,033,808,077 | | | | | | 63.9% | | |
| | |
Class A
common stock |
| |
Warrants
|
| ||||||
Nancy Gioia
|
| | | | 125,000 | | | | | | 0 | | |
Andrew Liveris
|
| | | | 400,000 | | | | | | 363,347 | | |
OHA Partner Global Co-Investment III, LLP
|
| | | | 7,000,000 | | | | | | 6,858,569 | | |
Name of Selling Securityholder
|
| |
Shares of Class
A common stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Class A common stock Being Offered |
| |
Shares of Class A common
stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
Peter Rawlinson(1)
|
| | | | 13,127,090 | | | | | | 42,986,249 | | | | | | — | | | | | | — | | |
Sherry House(2)
|
| | | | — | | | | | | 661,000 | | | | | | — | | | | | | — | | |
Eric Bach(3)
|
| | | | 2,669,807 | | | | | | 4,564,675 | | | | | | — | | | | | | — | | |
Michael Bell(4)
|
| | | | 100,364 | | | | | | 1,422,364 | | | | | | — | | | | | | — | | |
Name of Selling Securityholder
|
| |
Shares of Class
A common stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Class A common stock Being Offered |
| |
Shares of Class A common
stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
Andrew Liveris(5)
|
| | | | 535,275 | | | | | | 1,298,622 | | | | | | — | | | | | | — | | |
Glenn R. August(6)
|
| | | | — | | | | | | 13,858,569 | | | | | | — | | | | | | — | | |
Nancy Gioia(7)
|
| | | | — | | | | | | 125,000 | | | | | | — | | | | | | — | | |
Tony Posawatz(8)
|
| | | | 52,880 | | | | | | 52,880 | | | | | | — | | | | | | — | | |
Turqi Alnowaiser(9)
|
| | | | 2,070,138 | | | | | | 2,070,138 | | | | | | — | | | | | | — | | |
H.E. Yasir Othman Al-Rumayyan(10)
|
| | | | 4,604,595 | | | | | | 4,604,595 | | | | | | — | | | | | | — | | |
Churchill Sponsor IV LLC(11)
|
| | | | 51,750,000 | | | | | | 51,750,000 | | | | | | — | | | | | | — | | |
40 North Latitude Master Fund Ltd.(12)
|
| | | | 1,666,667 | | | | | | 1,666,667 | | | | | | — | | | | | | — | | |
Aurora Trust(13)
|
| | | | 333,333 | | | | | | 333,333 | | | | | | — | | | | | | — | | |
Ayar Third Investment Company(14)
|
| | | | 1,015,252,523 | | | | | | 1,015,252,523 | | | | | | — | | | | | | — | | |
Alberta Investment Management
Corporation(15) |
| | | | 1,666,667 | | | | | | 1,666,667 | | | | | | — | | | | | | — | | |
Alpine Partners (BVI), L.P.(16)
|
| | | | 1,333,334 | | | | | | 1,333,334 | | | | | | — | | | | | | — | | |
Altimeter Partners Fund, L.P.(17)
|
| | | | 3,333,333 | | | | | | 3,333,333 | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(18)
|
| | | | 1,416,314 | | | | | | 1,333,333 | | | | | | 82,981 | | | | | | * | | |
Arena Capital Funds(19)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
Aristeia Funds (20)
|
| | | | 666,667 | | | | | | 666,667 | | | | | | — | | | | | | — | | |
Atlas Diversified Master Fund, Ltd.(21)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
BCP Portfolio II LLC(22)
|
| | | | 133,333 | | | | | | 133,333 | | | | | | — | | | | | | — | | |
Behdad Eghbali(23)
|
| | | | 833,334 | | | | | | 833,334 | | | | | | — | | | | | | — | | |
BlackRock Funds(24)
|
| | | | 16,666,667 | | | | | | 16,666,667 | | | | | | — | | | | | | — | | |
Blackstone Funds(25)
|
| | | | 8,733,334 | | | | | | 8,333,334 | | | | | | 400,000 | | | | | | * | | |
MMCAP International Inc. SPC for and on behalf of MMCAP Master Segregated Portfolio(26)
|
| | | | 666,667 | | | | | | 666,667 | | | | | | — | | | | | | — | | |
CCC-IV INVESTMENTS LLC(27)
|
| | | | 1,666,667 | | | | | | 1,666,667 | | | | | | — | | | | | | — | | |
Citadel Multi-Strategy Equities Master
Fund Ltd. (28) |
| | | | 5,450,511 | | | | | | 5,333,333 | | | | | | 117,178 | | | | | | * | | |
Corsair Capital Funds(29)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
Cramer Rosenthal McGlynn Funds (30)
|
| | | | 333,333 | | | | | | 333,333 | | | | | | — | | | | | | — | | |
D.E. Shaw Oculus Portfolios, L.L.C.(31)
|
| | | | 166,667 | | | | | | 166,667 | | | | | | — | | | | | | — | | |
D. E. Shaw Valence Portfolios, L.L.C.(32)
|
| | | | 500,000 | | | | | | 500,000 | | | | | | — | | | | | | — | | |
Diameter Master Fund LP(33)
|
| | | | 333,333 | | | | | | 333,333 | | | | | | — | | | | | | — | | |
Dragoneer Global Fund II, L.P.(34)
|
| | | | 4,333,333 | | | | | | 4,333,333 | | | | | | — | | | | | | — | | |
Entities Affiliated with DSAM Partners
(London) Ltd.(35) |
| | | | 839,518 | | | | | | 575,307 | | | | | | 264,211 | | | | | | * | | |
Empyrean Capital Overseas Master
Fund Ltd.(36) |
| | | | 666,667 | | | | | | 666,667 | | | | | | — | | | | | | — | | |
Fidelity Funds(37)
|
| | | | 13,333,334 | | | | | | 13,333,334 | | | | | | — | | | | | | — | | |
Franklin Funds(38)
|
| | | | 13,415,491 | | | | | | 13,333,334 | | | | | | 82,157 | | | | | | * | | |
Ghisallo Master Fund LP(39)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
Name of Selling Securityholder
|
| |
Shares of Class
A common stock Beneficially Owned Prior to Offering |
| |
Number of
Shares of Class A common stock Being Offered |
| |
Shares of Class A common
stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| |||||||||||||||
|
Number
|
| |
Percent
|
| ||||||||||||||||||||
HBK Master Fund L.P.(40)
|
| | | | 666,667 | | | | | | 666,667 | | | | | | — | | | | | | — | | |
José E. Feliciano(41)
|
| | | | 833,333 | | | | | | 833,333 | | | | | | — | | | | | | — | | |
Linden Capital L.P.(42)
|
| | | | 333,333 | | | | | | 333,333 | | | | | | — | | | | | | — | | |
Longfellow Investment Management Funds(43)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | — | | | | | | — | | |
Magnetar Funds(44)
|
| | | | 13,515,598 | | | | | | 10,000,000 | | | | | | 3,515,598 | | | | | | * | | |
Millais Limited(45)
|
| | | | 2,000,000 | | | | | | 2,000,000 | | | | | | — | | | | | | — | | |
Entities Affiliated with Millennium Management
LLC(46) |
| | | | 4,391,666 | | | | | | 3,424,693 | | | | | | 966,973 | | | | | | * | | |
MMF LT, LLC(47)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
MSD Funds(48)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
Naya Investor Holdings Limited(49)
|
| | | | 333,333 | | | | | | 333,333 | | | | | | — | | | | | | — | | |
Neuberger Berman Funds(50)
|
| | | | 5,666,667 | | | | | | 5,666,667 | | | | | | — | | | | | | — | | |
NR CM Limited(51)
|
| | | | 666,667 | | | | | | 666,667 | | | | | | — | | | | | | — | | |
Oaktree Value Equity Holdings, L.P.(52)
|
| | | | 666,667 | | | | | | 666,667 | | | | | | — | | | | | | — | | |
PEAK6 Capital Management LLC(53)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
PIMCO Funds(54)
|
| | | | 4,000,000 | | | | | | 4,000,000 | | | | | | — | | | | | | — | | |
SB Northstar LP(55)
|
| | | | 3,333,333 | | | | | | 3,333,333 | | | | | | — | | | | | | — | | |
Schonfeld Strategic 460 Fund LLC(56)
|
| | | | 2,333,332 | | | | | | 2,333,332 | | | | | | — | | | | | | — | | |
Sculptor Capital Funds(57)
|
| | | | 1,666,667 | | | | | | 1,666,667 | | | | | | — | | | | | | — | | |
Soroban Opportunities Master Fund LP(58)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
Entities Affiliated with Soros Fund Management
LLC(59) |
| | | | 1,666,667 | | | | | | 1,666,667 | | | | | | — | | | | | | — | | |
Suvretta Capital Funds(60)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(61)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
Entities managed by TOMS Capital Investment Management L.P.(62)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
UBS O’Connor Funds(63)
|
| | | | 333,333 | | | | | | 333,333 | | | | | | — | | | | | | — | | |
WCH Fund I, LP(64)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | |
Weiss Funds(65)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
Wellington Capital Funds(66)
|
| | | | 5,666,667 | | | | | | 5,666,667 | | | | | | — | | | | | | — | | |
Winslow Capital Funds(67)
|
| | | | 13,333,334 | | | | | | 13,333,334 | | | | | | — | | | | | | — | | |
Whale Rock Funds(68)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
ZP Master Utility Fund, Ltd.(69)
|
| | | | 1,333,333 | | | | | | 1,333,333 | | | | | | — | | | | | | — | | |
| | |
Number of
Private Placement Warrants / Working Capital Warrants Beneficially Owned Prior to Offering |
| |
Number of
Private Placement Warrants / Working Capital Warrants Being Offered |
| |
Private Placement
Warrants / Working Capital Warrants Beneficially Owned After the Offered Private Placement Warrants / Working Capital Warrants are Sold |
| |||||||||||||||
Name of Selling Securityholder
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
Churchill Sponsor IV LLC(11)
|
| | | | 44,350,000 | | | | | | 44,350,000 | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
Atieva, Inc.
Audited Consolidated Financial Statements |
| ||||||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Atieva, Inc.
Unaudited Condensed Consolidated Financial Statements |
| ||||||
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
Churchill Capital Corp IV
Audited Financial Statements |
| ||||||
| | | | F-67 | | | |
| | | | F-68 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
Churchill Capital Corp IV
Unaudited Condensed Consolidated Financial Statements |
| ||||||
| | | | F-92 | | | |
| | | | F-93 | | | |
| | | | F-94 | | | |
| | | | F-95 | | | |
| | | | F-96 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 614,412 | | | | | $ | 351,684 | | |
Restricted cash, current portion
|
| | | | 11,278 | | | | | | 19,767 | | |
Accounts receivable, net
|
| | | | 260 | | | | | | 408 | | |
Short-term investments
|
| | | | 505 | | | | | | 505 | | |
Inventory
|
| | | | 1,043 | | | | | | 684 | | |
Prepaid expenses
|
| | | | 21,840 | | | | | | 29,610 | | |
Other current assets
|
| | | | 13,218 | | | | | | 20,578 | | |
Total current assets
|
| | | | 662,556 | | | | | | 423,236 | | |
Property, plant and equipment, net
|
| | | | 713,274 | | | | | | 142,813 | | |
Security deposits
|
| | | | 3,901 | | | | | | 3,229 | | |
Restricted cash, less current portion
|
| | | | 14,728 | | | | | | 8,200 | | |
Other noncurrent assets
|
| | | | 8,222 | | | | | | 2,124 | | |
TOTAL ASSETS
|
| | | $ | 1,402,681 | | | | | $ | 579,602 | | |
LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 17,333 | | | | | $ | 12,656 | | |
Accrued compensation
|
| | | | 16,197 | | | | | | 2,949 | | |
Other accrued liabilities
|
| | | | 146,083 | | | | | | 46,079 | | |
Other liabilities
|
| | | | 5,670 | | | | | | 4,174 | | |
Total current liabilities
|
| | | | 185,283 | | | | | | 65,858 | | |
Contingent forward contract liability
|
| | | | — | | | | | | 30,844 | | |
Convertible preferred share warrant liability
|
| | | | 2,960 | | | | | | 1,755 | | |
Other long-term liabilities
|
| | | | 38,905 | | | | | | 27,793 | | |
Income tax liabilities
|
| | | | 234 | | | | | | 422 | | |
Total liabilities
|
| | | | 227,382 | | | | | | 126,672 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
CONVERTIBLE PREFERRED SHARES | | | | | | | | | | | | | |
Convertible preferred shares, $0.0001 par value; 400,510,507 and 286,632,918 shares authorized as of December 31, 2020 and 2019, respectively; 362,011,991 and 190,084,166 shares issued and outstanding as of December 31, 2020 and 2019, respectively; liquidation preference of $3,497,913, and $1,084,191 as of December 31, 2020 and 2019, respectively
|
| | | | 2,494,076 | | | | | | 1,074,010 | | |
SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common shares, par value $0.0001; 450,000,098 and 335,130,459 shares authorized as of December 31, 2020 and 2019, respectively; 10,889,451 and 8,051,722 shares issued and outstanding as of December 2020 and 2019, respectively
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 38,115 | | | | | | 16,432 | | |
Accumulated deficit
|
| | | | (1,356,893) | | | | | | (637,513) | | |
Total shareholders’ deficit
|
| | | | (1,318,777) | | | | | | (621,080) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 1,402,681 | | | | | $ | 579,602 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Revenue
|
| | | $ | 3,976 | | | | | $ | 4,590 | | |
Cost of revenue
|
| | | | 3,070 | | | | | | 3,926 | | |
Gross profit
|
| | | | 906 | | | | | | 664 | | |
Other expenses: | | | | | | | | | | | | | |
Research and development
|
| | | | 511,110 | | | | | | 220,223 | | |
Selling, general and administrative
|
| | | | 89,023 | | | | | | 38,375 | | |
Total operating expenses
|
| | | | 600,133 | | | | | | 258,598 | | |
Loss from operations
|
| | | | (599,227) | | | | | | (257,934) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Change in fair value of forward contracts
|
| | | | (118,382) | | | | | | (15,053) | | |
Change in fair value of convertible preferred share warrant liability
|
| | | | (1,205) | | | | | | (406) | | |
Interest expense
|
| | | | (64) | | | | | | (8,547) | | |
Other income (expense)
|
| | | | (690) | | | | | | 4,606 | | |
Total other expense, net
|
| | | | (120,341) | | | | | | (19,400) | | |
Loss before provision (benefit) for income taxes
|
| | | | (719,568) | | | | | | (277,334) | | |
Provision (benefit) for income taxes
|
| | | | (188) | | | | | | 23 | | |
Net loss and comprehensive loss
|
| | | | (719,380) | | | | | | (277,357) | | |
Deemed contribution related to repurchase of Series B convertible preferred shares
|
| | | | 1,000 | | | | | | — | | |
Deemed contribution related to repurchase of Series C convertible preferred shares
|
| | | | 12,784 | | | | | | 7,935 | | |
Net loss attributable to common shareholders
|
| | | $ | (705,596) | | | | | $ | (269,422) | | |
Net loss per share attributable to common shareholders – basic and diluted
|
| | | $ | (75.15) | | | | | $ | (34.59) | | |
Weighted average shares used in computing net loss per share attributable to common shareholders – basic and diluted
|
| | | | 9,389,540 | | | | | | 7,789,421 | | |
| | |
Convertible
Preferred Shares |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of January 1, 2019
|
| | | | 51,909,271 | | | | | $ | 259,960 | | | | | | | 7,626,961 | | | | | $ | 1 | | | | | $ | 295 | | | | | $ | (360,156) | | | | | $ | (359,860) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (277,357) | | | | | | (277,357) | | |
Repurchase of Series C convertible preferred shares
|
| | | | (3,571,429) | | | | | | (47,531) | | | | | | | — | | | | | | — | | | | | | (2,469) | | | | | | — | | | | | | (2,469) | | |
Extinguishment of Series C convertible
preferred shares |
| | | | — | | | | | | (10,404) | | | | | | | — | | | | | | — | | | | | | 10,404 | | | | | | — | | | | | | 10,404 | | |
Issuance of Series D convertible preferred shares
|
| | | | 141,746,324 | | | | | | 871,985 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 424,761 | | | | | | — | | | | | | 483 | | | | | | — | | | | | | 483 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,719 | | | | | | — | | | | | | 7,719 | | |
Balance as of December 31, 2019
|
| | | | 190,084,166 | | | | | $ | 1,074,010 | | | | | | | 8,051,722 | | | | | $ | 1 | | | | | $ | 16,432 | | | | | $ | (637,513) | | | | | $ | (621,080) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (719,380) | | | | | | (719,380) | | |
Extinguishment and reclassification of Series B convertible preferred shares
|
| | | | — | | | | | | (4,000) | | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
Repurchase of Series C convertible preferred shares
|
| | | | (4,352,265) | | | | | | (24,885) | | | | | | | — | | | | | | — | | | | | | 12,784 | | | | | | — | | | | | | 12,784 | | |
Issuance of Series D convertible preferred shares
|
| | | | 62,402,501 | | | | | | 400,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Settlement of Series D contingent
forward contract liability |
| | | | — | | | | | | 39,563 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series E convertible preferred shares
|
| | | | 113,877,589 | | | | | | 898,932 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Settlement of Series E contingent
forward contract liability |
| | | | — | | | | | | 110,456 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 2,837,729 | | | | | | — | | | | | | 3,285 | | | | | | — | | | | | | 3,285 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 4,614 | | | | | | — | | | | | | 4,614 | | |
Balance as of December 31, 2020
|
| | | | 362,011,991 | | | | | $ | 2,494,076 | | | | | | | 10,889,451 | | | | | $ | 1 | | | | | $ | 38,115 | | | | | $ | (1,356,893) | | | | | $ | (1,318,777) | | |
| | |
Year Ended December 31
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (719,380) | | | | | $ | (277,357) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 10,217 | | | | | | 3,842 | | |
Share-based compensation
|
| | | | 4,614 | | | | | | 7,719 | | |
Loss on disposal of property and equipment
|
| | | | 139 | | | | | | 30 | | |
Amortization of debt discount
|
| | | | — | | | | | | 3,394 | | |
Change in fair value of contingent forward contracts
|
| | | | 118,382 | | | | | | 15,053 | | |
Change in fair value of warrants
|
| | | | 1,205 | | | | | | 406 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 148 | | | | | | 984 | | |
Inventory
|
| | | | (359) | | | | | | (188) | | |
Prepaid expenses
|
| | | | 7,770 | | | | | | (27,590) | | |
Other current assets
|
| | | | 7,360 | | | | | | (5,010) | | |
Other noncurrent assets and security deposit
|
| | | | 2,866 | | | | | | 6,143 | | |
Accounts payable
|
| | | | (69,861) | | | | | | 5,843 | | |
Accrued compensation
|
| | | | 13,249 | | | | | | 2,774 | | |
Other current liabilities and accrued liabilities
|
| | | | 53,454 | | | | | | 28,658 | | |
Net cash used in operating activities
|
| | | | (570,196) | | | | | | (235,299) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property, equipment, and software
|
| | | | (459,582) | | | | | | (104,290) | | |
Net cash used in investing activities
|
| | | | (459,582) | | | | | | (104,290) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of convertible note
|
| | | | — | | | | | | 70,949 | | |
Payment for Capital leases
|
| | | | (364) | | | | | | — | | |
Repurchase of Series C convertible preferred shares
|
| | | | (12,101) | | | | | | (50,000) | | |
Proceeds from issuance of Series D convertible preferred shares
|
| | | | 400,000 | | | | | | 600,000 | | |
Proceeds from issuance of Series E convertible preferred shares
|
| | | | 899,725 | | | | | | — | | |
Proceeds from exercise of share options
|
| | | | 3,285 | | | | | | 483 | | |
Net cash provided by financing activities
|
| | | | 1,290,545 | | | | | | 621,432 | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 260,767 | | | | | | 281,843 | | |
Beginning cash, cash equivalents, and restricted cash
|
| | | | 379,651 | | | | | | 97,808 | | |
Ending cash, cash equivalents, and restricted cash
|
| | | $ | 640,418 | | | | | $ | 379,651 | | |
Reconciliation of cash, cash equivalents, and restricted cash | | | | | | | | | | | | | |
Cash
|
| | | $ | 614,412 | | | | | $ | 351,684 | | |
Restricted cash
|
| | | | 26,006 | | | | | | 27,967 | | |
Total cash, cash equivalents, and restricted cash, end of period
|
| | | $ | 640,418 | | | | | $ | 379,651 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 51 | | | | | $ | 30 | | |
Supplemental disclosure of non-cash investing and financing activity: | | | | | | | | | | | | | |
Property and equipment included in accounts payable and accrued expense
|
| | | $ | 117,946 | | | | | $ | 32,863 | | |
Property and equipment acquired through capital leases
|
| | | $ | 3,289 | | | | | $ | 451 | | |
Issuance of contingent forward contracts
|
| | | $ | 793 | | | | | $ | — | | |
Extinguishment of Series B convertible preferred shares included in additional paid-in capital
|
| | | $ | 1,000 | | | | | $ | — | | |
Extinguishment of Series B convertible preferred shares included in accrued liabilities
|
| | | $ | 3,000 | | | | | $ | — | | |
Settlement of Series D convertible preferred shares contingent forward contract
|
| | | $ | 39,563 | | | | | $ | — | | |
Settlement of Series E convertible preferred shares contingent forward contract
|
| | | $ | 110,456 | | | | | $ | — | | |
Convertible Notes converted into Series D convertible preferred shares
|
| | | $ | — | | | | | $ | 300,000 | | |
Unamortized Convertible Notes debt issuance cost and debt discount converted into Series D convertible preferred shares
|
| | | $ | — | | | | | $ | (36,797) | | |
Accrued interest of Convertible Notes converted to Series D convertible preferred shares
|
| | | $ | — | | | | | $ | 8,747 | | |
Deferred financing cost reclassed to convertible preferred shares
|
| | | $ | — | | | | | $ | 10,253 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash
|
| | | $ | 614,412 | | | | | $ | 351,684 | | |
Restricted cash, current portion
|
| | | | 11,278 | | | | | | 19,767 | | |
Restricted cash, less current portion
|
| | | | 14,728 | | | | | | 8,200 | | |
Total cash and restricted cash
|
| | | $ | 640,418 | | | | | $ | 379,651 | | |
Asset Category
|
| |
Life (years)
|
|
Machinery | | |
5
|
|
Computer equipment and software | | |
3
|
|
Furniture and fixtures | | |
5
|
|
Capital leases | | |
3
|
|
Leasehold improvements | | |
Shorter of the lease term and the estimated useful lives of the assets
|
|
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Raw materials
|
| | | $ | 661 | | | | | $ | 205 | | |
Work in progress
|
| | | | 70 | | | | | | 51 | | |
Finished goods
|
| | | | 312 | | | | | | 428 | | |
Total inventory
|
| | | $ | 1,043 | | | | | $ | 684 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Engineering, design, and testing
|
| | | $ | 14,871 | | | | | $ | 8,016 | | |
Software subscriptions
|
| | | | 4,531 | | | | | | 1,875 | | |
Prepayments for Arizona manufacturing equipment
|
| | | | 80 | | | | | | 13,895 | | |
Vehicle engineering
|
| | | | 20 | | | | | | 4,855 | | |
Other
|
| | | | 2,338 | | | | | | 969 | | |
Total prepaid expenses
|
| | | $ | 21,840 | | | | | $ | 29,610 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Tenant allowance receivable
|
| | | $ | 12,905 | | | | | $ | 20,463 | | |
Other current assets
|
| | | | 313 | | | | | | 115 | | |
Total other current assets
|
| | | $ | 13,218 | | | | | $ | 20,578 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Construction of Arizona plant
|
| | | $ | 43,115 | | | | | $ | 27,906 | | |
Engineering, design, and testing
|
| | | | 42,518 | | | | | | 11,179 | | |
Tooling
|
| | | | 15,243 | | | | | | 138 | | |
Professional services
|
| | | | 9,083 | | | | | | 1,155 | | |
Series B convertible preferred shares repurchase liability
|
| | | | 3,000 | | | | | | — | | |
Other liabilities
|
| | | | 33,124 | | | | | | 5,701 | | |
Total other accrued liabilities
|
| | | $ | 146,083 | | | | | $ | 46,079 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred rent
|
| | | $ | 28,881 | | | | | $ | 26,175 | | |
Customer deposits
|
| | | | 8,028 | | | | | | 1,374 | | |
Capital leases
|
| | | | 1,996 | | | | | | 244 | | |
Total other long-term liabilities
|
| | | $ | 38,905 | | | | | $ | 27,793 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Land and land improvements
|
| | | $ | 1,050 | | | | | $ | — | | |
Machinery
|
| | | | 28,830 | | | | | | 13,127 | | |
Computer equipment and software
|
| | | | 15,716 | | | | | | 11,921 | | |
Leasehold improvements
|
| | | | 47,187 | | | | | | 10,441 | | |
Furniture and fixtures
|
| | | | 4,503 | | | | | | 1,520 | | |
Capital leases
|
| | | | 3,908 | | | | | | 619 | | |
Construction in progress
|
| | | | 636,851 | | | | | | 119,739 | | |
Total property, plant, and equipment
|
| | | | 738,039 | | | | | | 157,367 | | |
Less accumulated depreciation and amortization
|
| | | | (24,771) | | | | | | (14,554) | | |
Property, plant, and equipment – net
|
| | | $ | 713,274 | | | | | $ | 142,813 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Tooling
|
| | | $ | 203,241 | | | | | $ | 27,025 | | |
Construction of Arizona plant
|
| | | | 171,532 | | | | | | 59,842 | | |
Leasehold improvements
|
| | | | 50,790 | | | | | | 22,667 | | |
Machinery and equipment
|
| | | | 211,288 | | | | | | 10,205 | | |
Total construction in progress
|
| | | $ | 636,851 | | | | | $ | 119,739 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term investment– | | | | | | | | | | | | | | | | | | | | | | | | | |
Certificates of deposit
|
| | | $ | — | | | | | $ | 505 | | | | | $ | — | | | | | $ | 505 | | |
Restricted cash – short term
|
| | | | 11,278 | | | | | | — | | | | | | — | | | | | | 11,278 | | |
Restricted cash – long term
|
| | | | 14,728 | | | | | | — | | | | | | — | | | | | | 14,728 | | |
Total assets
|
| | | $ | 26,006 | | | | | $ | 505 | | | | | $ | — | | | | | $ | 26,511 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred share warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,960 | | | | | $ | 2,960 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,960 | | | | | $ | 2,960 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term investment- | | | | | | | | | | | | | | | | | | | | | | | | | |
Certificate of deposit
|
| | | $ | — | | | | | $ | 505 | | | | | $ | — | | | | | $ | 505 | | |
Restricted cash – short term
|
| | | | 19,767 | | | | | | — | | | | | | — | | | | | | 19,767 | | |
Restricted cash – long term
|
| | | | 8,200 | | | | | | — | | | | | | — | | | | | | 8,200 | | |
Total assets
|
| | | $ | 27,967 | | | | | $ | 505 | | | | | $ | — | | | | | $ | 28,472 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred share warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,755 | | | | | $ | 1,755 | | |
Contingent forward contracts liability
|
| | | | — | | | | | | — | | | | | | 30,844 | | | | | | 30,844 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 32,599 | | | | | $ | 32,599 | | |
|
Fair value-December 31, 2018
|
| | | $ | 15,791 | | |
|
Change in fair value
|
| | | | 15,053 | | |
|
Fair value-December 31, 2019
|
| | | | 30,844 | | |
|
Change in fair value of Series D contingent forward contract
|
| | | | 8,720 | | |
|
Settlement of Series D contingent forward contract
|
| | | | (39,563) | | |
|
Issuance of Series E contingent forward contract
|
| | | | 793 | | |
|
Change in fair value of Series E contingent forward contract
|
| | | | 109,662 | | |
|
Settlement of Series E contingent forward contract
|
| | | | (110,456) | | |
|
Fair value-December 31, 2020
|
| | | $ | — | | |
|
Fair value-December 31, 2018
|
| | | $ | 1,349 | | |
|
Change in fair value
|
| | | | 406 | | |
|
Fair value-December 31, 2019
|
| | | | 1,755 | | |
|
Change in fair value
|
| | | | 1,205 | | |
|
Fair value-December 31, 2020
|
| | | $ | 2,960 | | |
| | |
Year Ended
December 31, 2019 |
| |||
Amortization of issuance costs allocated to Convertible Notes
|
| | | $ | 494 | | |
Amortization of debt discount from contingent forward contracts (Note 6)
|
| | | | 2,900 | | |
Total interest expense
|
| | | $ | 3,394 | | |
|
Convertible Notes issued in 2018
|
| | | $ | 210,000 | | |
|
Debt discount and debt issuance cost incurred
|
| | | | (22,763) | | |
|
Amortization of debt discount and issuance cost
|
| | | | 1,623 | | |
|
Convertible Notes balance as of December 31, 2018
|
| | | | 188,860 | | |
|
Convertible Notes issued in 2019
|
| | | | 90,000 | | |
|
Debt discount and debt issuance cost incurred
|
| | | | (19,051) | | |
|
Amortization of debt discount and issuance cost
|
| | | | 3,394 | | |
|
Convertible Notes balance as of April 2, 2019
|
| | | | 263,202 | | |
|
Accrued interest of Convertible Notes
|
| | | | 8,782 | | |
|
Convertible Notes converted to Series D convertible preferred shares
|
| | | $ | 271,984 | | |
|
Effective date
|
| |
9/20/2018
|
|
|
Coupon payment dates
|
| |
Semi-Annual
|
|
|
Maturity date
|
| |
03/20/2020
|
|
|
Initial term
|
| |
1.5 Years
|
|
|
Interest rate (coupon rate)
|
| |
8.00%
|
|
|
Yield (market rate)
|
| |
8.00%
|
|
|
Effective interest rate
|
| |
2.47%
|
|
|
Settlement date
|
| |
3/31/2020
|
| |
6/30/2020
|
|
|
Expected term
|
| |
—
|
| |
—
|
|
|
Contingent Series D convertible preferred shares fair value (per share)
|
| |
$6.99
|
| |
$7.10
|
|
|
Present value factor
|
| |
1.0000
|
| |
1.0000
|
|
|
Estimated probability of satisfying milestones
|
| |
100%
|
| |
100%
|
|
|
Effective date
|
| |
9/22/2020
|
| |
12/31/2020
|
|
|
Expected term
|
| |
0.25 Years
|
| |
—
|
|
|
Contingent Series E convertible preferred shares fair value
(per share) |
| |
$7.92
|
| |
$10.09
|
|
|
Present value factor
|
| |
0.9999
|
| |
1.0000
|
|
|
Estimated probability of satisfying milestones
|
| |
95%
|
| |
100%
|
|
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Volatility
|
| | | | 50.0% | | | | | | 55.0% | | |
Expected term (in years)
|
| | | | 0.5 – 1.5 | | | | | | 2.3 | | |
Risk-free rate
|
| | | | 0.09 – 0.12% | | | | | | 1.59% | | |
Expected dividend rate
|
| | | | 0.0% | | | | | | 0.0% | | |
|
Effective date
|
| |
9/30/2018
|
|
|
Current price
|
| |
$3.28
|
|
|
Exercise price
|
| |
$14.0
|
|
|
Initial term
|
| |
0.5 Years
|
|
|
Volatility
|
| |
55.00%
|
|
|
Risk free rate
|
| |
2.36%
|
|
|
Dividend yield
|
| |
0.00%
|
|
|
Price per share
|
| |
$5.45 – 6.41
|
|
|
Term
|
| |
1.7 – 2.4 Years
|
|
|
Volatility
|
| |
55.00%
|
|
|
Risk free rate
|
| |
2.71% – 2.81%
|
|
|
Price per share
|
| |
$6.41
|
|
|
Term
|
| |
1.7 – 2.3 Years
|
|
|
Volatility
|
| |
55.00%
|
|
|
Risk free rate
|
| |
1.59% – 2.71%
|
|
|
Conversion of Convertible Notes (Note 5)
|
| | | $ | 271,985 | | |
|
Series D received in April 2019
|
| | | | 200,000 | | |
|
Series D received in October 2019
|
| | | | 400,000 | | |
|
Series D received in March 2020
|
| | | | 200,000 | | |
|
Series received in June 2020
|
| | | | 200,000 | | |
|
Contingent forward contract liability reclassified to Series D
|
| | | | 39,563 | | |
|
Total proceeds of Series D
|
| | | $ | 1,311,548 | | |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
Convertible Preferred Shares
|
| |
Shares
Authorized |
| |
Shares
Outstanding |
| |
Net Carrying
Value |
| |
Conversion
Price Per Share to Common Shares |
| |
Liquidation
Per Share Amount |
| |
Liquidation
Amount |
| ||||||||||||||||||
Series A
|
| | | | 12,120,000 | | | | | | 12,120,000 | | | | | $ | 11,925 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 12,120 | | |
Series B*
|
| | | | 9,333,333 | | | | | | 9,333,333 | | | | | | 23,740 | | | | | | 3.00 | | | | | | 3.00 | | | | | | 28,000 | | |
Series C
|
| | | | 31,170,225 | | | | | | 22,532,244 | | | | | | 137,475 | | | | | | 6.41 | | | | | | 6.41 | | | | | | 144,432 | | |
Series D
|
| | | | 234,009,360 | | | | | | 204,148,825 | | | | | | 1,311,548 | | | | | | 6.15 | | | | | | 9.62 | | | | | | 1,963,912 | | |
Series E
|
| | | | 113,877,589 | | | | | | 113,877,589 | | | | | | 1,009,388 | | | | | | 7.90 | | | | | | 11.85 | | | | | | 1,349,449 | | |
Total
|
| | | | 400,510,507 | | | | | | 362,011,991 | | | | | $ | 2,494,076 | | | | | | | | | | | | | | | | | $ | 3,497,913 | | |
As of December 31, 2019
|
| ||||||||||||||||||||||||||||||||||||
Convertible Preferred Shares
|
| |
Shares
Authorized |
| |
Shares
Outstanding |
| |
Net Carrying
Value |
| |
Conversion
Per Share to Common Shares |
| |
Liquidation
Per Share Amount |
| |
Liquidation
Amount |
| ||||||||||||||||||
Series A
|
| | | | 12,120,000 | | | | | | 12,120,000 | | | | | $ | 11,925 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 12,120 | | |
Series B
|
| | | | 9,333,333 | | | | | | 9,333,333 | | | | | | 27,740 | | | | | | 3.00 | | | | | | 3.00 | | | | | | 28,000 | | |
Series C
|
| | | | 31,170,225 | | | | | | 26,884,509 | | | | | | 162,360 | | | | | | 6.41 | | | | | | 6.41 | | | | | | 172,331 | | |
Series D
|
| | | | 234,009,360 | | | | | | 141,746,324 | | | | | | 871,985 | | | | | | 6.15 | | | | | | 9.62 | | | | | | 1,362,891 | | |
Total
|
| | | | 286,632,918 | | | | | | 190,084,166 | | | | | $ | 1,074,010 | | | | | | | | | | | | | | | | | $ | 1,575,342 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Convertible preferred shares outstanding
|
| | | | 362,011,991 | | | | | | 190,084,166 | | |
Share options outstanding
|
| | | | 26,730,453 | | | | | | 26,212,498 | | |
Convertible preferred share warrant
|
| | | | 585,023 | | | | | | 585,023 | | |
Shares available for future grants
|
| | | | 3,981,178 | | | | | | 7,336,862 | | |
Total common shares reserved
|
| | | | 393,308,645 | | | | | | 224,218,549 | | |
| | |
Outstanding Options
|
| |||||||||||||||||||||||||||
| | |
Shares
Available for Grant |
| |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Intrinsic
Value (in thousands) |
| |||||||||||||||
Balance – January 1, 2019
|
| | | | 19,257,865 | | | | | | 14,716,256 | | | | | $ | 1.06 | | | | | | 6.37 | | | | | $ | 12,341 | | |
Options granted
|
| | | | (12,943,015) | | | | | | 12,943,015 | | | | | | 2.19 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | (424,761) | | | | | | 1.22 | | | | | | | | | | | | | | |
Options canceled
|
| | | | 1,022,012 | | | | | | (1,022,012) | | | | | | 1.92 | | | | | | | | | | | | | | |
Balance – December 31, 2019
|
| | | | 7,336,862 | | | | | | 26,212,498 | | | | | $ | 1.58 | | | | | | 6.27 | | | | | $ | 21,236 | | |
Options granted
|
| | | | (9,009,210) | | | | | | 9,009,210 | | | | | | 3.06 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | (2,837,729) | | | | | | 1.15 | | | | | | | | | | | | | | |
Options canceled
|
| | | | 5,653,526 | | | | | | (5,653,526) | | | | | | 1.17 | | | | | | | | | | | | | | |
Balance – December 31, 2020
|
| | | | 3,981,178 | | | | | | 26,730,453 | | | | | $ | 2.21 | | | | | | 7.79 | | | | | $ | 118,155 | | |
Options vested and exercisable December 31, 2020
|
| | | | | | | | | | 26,111,472 | | | | | $ | 1.75 | | | | | | 6.75 | | | | | $ | 75,944 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Weighted average volatility
|
| | | | 58.98% | | | | | | 42.77% | | |
Expected term (in years)
|
| | | | 5.9 | | | | | | 5.5 | | |
Risk-free interest rate
|
| | | | 0.75% | | | | | | 2.11% | | |
Expected dividends
|
| | | | — | | | | | | — | | |
| | |
For the Year Ended
December 31, 2019 |
| |||
Volatility
|
| | | | 47.5% | | |
Expected terms (in years)
|
| | | | 10 | | |
Risk-free interest rate
|
| | | | 2.59% | | |
Expected dividends
|
| | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cost of revenue
|
| | | $ | 213 | | | | | $ | 443 | | |
Research and development
|
| | | | 3,724 | | | | | | 4,770 | | |
Selling, general and administrative
|
| | | | 677 | | | | | | 2,506 | | |
Total
|
| | | $ | 4,614 | | | | | $ | 7,719 | | |
| Year Ending December 31: | | | | | | | |
|
2021
|
| | | $ | 25,490 | | |
|
2022
|
| | | | 28,837 | | |
|
2023
|
| | | | 27,633 | | |
|
2024
|
| | | | 28,207 | | |
|
2025
|
| | | | 27,474 | | |
|
Thereafter
|
| | | | 116,155 | | |
|
Total
|
| | | $ | 253,796 | | |
| | |
Minimum
Purchase Commitment |
| |||
Year Ending December 31: | | | | | | | |
2021
|
| | | $ | 101,200 | | |
2022
|
| | | | 202,400 | | |
2023
|
| | | | 202,400 | | |
Total
|
| | | $ | 506,000 | | |
| Year Ending December 31: | | | | | | | |
|
2021
|
| | | $ | 1,729 | | |
|
2022
|
| | | | 1,547 | | |
|
2023
|
| | | | 1,174 | | |
|
2024
|
| | | | 9 | | |
|
Total capital lease obligations
|
| | | | 4,459 | | |
|
Less amounts representing interest
|
| | | | (1,202) | | |
|
Capital lease obligations, net of interest
|
| | | $ | 3,257 | | |
| | |
2020
|
| |
2019
|
| ||||||
Loss subject to domestic income taxes
|
| | | $ | (719,636) | | | | | $ | (277,244) | | |
Loss subject to foreign income taxes
|
| | | | 68 | | | | | | (90) | | |
| | | | $ | (719,568) | | | | | $ | (277,334) | | |
| | |
2020
|
| |
2019
|
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | s$ | — | | |
State
|
| | | | 5 | | | | | | 2 | | |
Foreign
|
| | | | (193) | | | | | | 23 | | |
Total current tax expense (benefit)
|
| | | $ | (188) | | | | | $ | 25 | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | — | | |
Foreign
|
| | | | — | | | | | | — | | |
Total deferred tax expense (benefit)
|
| | | $ | — | | | | | $ | — | | |
Total income tax expense (benefit)
|
| | | $ | (188) | | | | | $ | 25 | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 265,799 | | | | | $ | 139,899 | | |
Tax credit carryforwards
|
| | | | 40,454 | | | | | | 18,076 | | |
Share-based compensation expense
|
| | | | 2,554 | | | | | | 4,191 | | |
Depreciation
|
| | | | 499 | | | | | | 210 | | |
Accrued compensation and vacation
|
| | | | 2,498 | | | | | | 699 | | |
Interest
|
| | | | 489 | | | | | | 409 | | |
Tenant improvement allowance
|
| | | | 8,777 | | | | | | 7,757 | | |
Accruals and reserves
|
| | | | 39,502 | | | | | | 3,577 | | |
Other
|
| | | | 1 | | | | | | — | | |
Total deferred tax assets
|
| | | | 360,573 | | | | | | 174,818 | | |
Valuation allowance
|
| | | | (360,573) | | | | | | (174,818) | | |
Net deferred tax assets
|
| | | | — | | | | | | — | | |
Net deferred tax assets (liabilities)
|
| | | $ | — | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Statutory federal income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Share-based compensation
|
| | | | (0.2) | | | | | | (0.2) | | |
Mark-to-market adjustment
|
| | | | (3.4) | | | | | | (1.1) | | |
Nondeductible expenses
|
| | | | (0.1) | | | | | | (0.8) | | |
Tax credits
|
| | | | 2.8 | | | | | | 1.9 | | |
Change in valuation allowance
|
| | | | (20.1) | | | | | | (20.8) | | |
Provision for income taxes
|
| | | | —% | | | | | | —% | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Unrecognized benefit – beginning of period
|
| | | $ | 20,635 | | | | | $ | 11,647 | | |
Gross increases – prior-period tax positions
|
| | | | 21 | | | | | | 4 | | |
Gross decreases – prior-period tax positions
|
| | | | (2) | | | | | | — | | |
Gross increases – current-period tax positions
|
| | | | 22,382 | | | | | | 8,995 | | |
Gross decrease – current-period tax positions
|
| | | | — | | | | | | (11) | | |
Statute lapse
|
| | | | (142) | | | | | | — | | |
Unrecognized benefit – end of period
|
| | | $ | 42,894 | | | | | $ | 20,635 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Interest expense
|
| | | $ | (45) | | | | | $ | 16 | | |
Penalty expense
|
| | | | (20) | | | | | | 1 | | |
| | |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Basic and diluted net loss per share | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (719,380) | | | | | $ | (277,357) | | |
Deemed contribution related to repurchase of Series B convertible preferred shares
|
| | | | 1,000 | | | | | | — | | |
Deemed contribution related to repurchase of Series C convertible preferred shares
|
| | | | 12,784 | | | | | | 7,935 | | |
Net loss attributable to common shareholders
|
| | | $ | (705,596) | | | | | $ | (269,422) | | |
Denominator:
|
| | | | | | | | | | | | |
Weighted-average shares outstanding – basic
|
| | | | 9,389,540 | | | | | | 7,789,421 | | |
Effect of dilutive potential common shares from share options, share awards and employee share purchase plan
|
| | | | — | | | | | | — | | |
Weighted-average shares outstanding – diluted
|
| | | | 9,389,540 | | | | | | 7,789,421 | | |
Net loss per share:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | (75.15) | | | | | $ | (34.59) | | |
Diluted
|
| | | $ | (75.15) | | | | | $ | (34.59) | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Convertible preferred shares outstanding
|
| | | | 362,011,991 | | | | | | 190,084,166 | | |
Share options outstanding
|
| | | | 26,730,453 | | | | | | 26,212,498 | | |
Convertible preferred share warrant
|
| | | | 585,023 | | | | | | 585,023 | | |
Total potential convertible securities to common shares
|
| | | | 389,327,467 | | | | | | 216,881,686 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 557,938 | | | | | $ | 614,412 | | |
Accounts receivable, net
|
| | | | 480 | | | | | | 260 | | |
Other receivable
|
| | | | 27,434 | | | | | | — | | |
Short-term investments
|
| | | | 505 | | | | | | 505 | | |
Inventory
|
| | | | 28,224 | | | | | | 1,043 | | |
Prepaid expenses
|
| | | | 41,276 | | | | | | 21,840 | | |
Other current assets
|
| | | | 26,587 | | | | | | 24,496 | | |
Total current assets
|
| | | | 682,444 | | | | | | 662,556 | | |
Property, plant and equipment, net
|
| | | | 887,774 | | | | | | 713,274 | | |
Right-of-use assets
|
| | | | 126,655 | | | | | | — | | |
Other noncurrent assets
|
| | | | 39,271 | | | | | | 26,851 | | |
TOTAL ASSETS
|
| | | $ | 1,736,144 | | | | | $ | 1,402,681 | | |
LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS’ DEFICIT
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 13,970 | | | | | $ | 17,333 | | |
Accrued compensation
|
| | | | 24,187 | | | | | | 16,197 | | |
Finance lease liabilities, current portion
|
| | | | 2,572 | | | | | | — | | |
Other current liabilities
|
| | | | 159,049 | | | | | | 151,753 | | |
Total current liabilities
|
| | | | 199,778 | | | | | | 185,283 | | |
Convertible preferred share warrant liability
|
| | | | — | | | | | | 2,960 | | |
Finance lease liabilities, net of current portion
|
| | | | 3,963 | | | | | | — | | |
Other long-term liabilities
|
| | | | 164,547 | | | | | | 38,905 | | |
Income tax liabilities
|
| | | | 243 | | | | | | 234 | | |
Total liabilities
|
| | | | 368,531 | | | | | | 227,382 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
CONVERTIBLE PREFERRED SHARES | | | | | | | | | | | | | |
Convertible preferred shares, $0.0001 par value; 437,182,072 and 400,510,507 shares
authorized as of June 30, 2021 and December 31, 2020, respectively; 437,182,072 and 362,011,991 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively; liquidation preference of $4,399,174, and $3,497,913 as of June 30, 2021 and December 31, 2020, respectively |
| | | | 5,836,785 | | | | | | 2,494,076 | | |
SHAREHOLDERS’ DEFICIT: | | | | | | | | | | | | | |
Common shares, par value $0.0001; 498,017,734 and 450,000,098 shares authorized
as of June 30, 2021 and December 31, 2020, respectively; 13,917,981 and 10,889,451 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively |
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 26,615 | | | | | | 38,115 | | |
Accumulated deficit
|
| | | | (4,495,788) | | | | | | (1,356,893) | | |
Total shareholders’ deficit
|
| | | | (4,469,172) | | | | | | (1,318,777) | | |
TOTAL LIABILITIES, CONVERTIBLE PREFERRED SHARES AND SHAREHOLDERS’ DEFICIT
|
| | | $ | 1,736,144 | | | | | $ | 1,402,681 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Revenue
|
| | | $ | 174 | | | | | $ | — | | | | | $ | 487 | | | | | $ | 8 | | |
Cost of revenue
|
| | | | 19 | | | | | | (59) | | | | | | 104 | | | | | | (59) | | |
Gross profit
|
| | | | 155 | | | | | | 59 | | | | | | 383 | | | | | | 67 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 176,802 | | | | | | 97,940 | | | | | | 344,171 | | | | | | 207,699 | | |
Selling, general and administrative
|
| | | | 72,272 | | | | | | 15,539 | | | | | | 203,924 | | | | | | 29,784 | | |
Total operating expenses
|
| | | | 249,074 | | | | | | 113,479 | | | | | | 548,095 | | | | | | 237,483 | | |
Loss from operations
|
| | | | (248,919) | | | | | | (113,420) | | | | | | (547,712) | | | | | | (237,416) | | |
Other income (expense), net: | | | | | | | | | | | | | | | | | | | | | | | | | |
Change in fair value of forward contracts
|
| | | | (12,382) | | | | | | (3,203) | | | | | | (454,546) | | | | | | (8,719) | | |
Change in fair value of convertible preferred share warrant liability
|
| | | | — | | | | | | (57) | | | | | | (6,976) | | | | | | (114) | | |
Interest expense
|
| | | | (30) | | | | | | (1) | | | | | | (35) | | | | | | (10) | | |
Other expense
|
| | | | (390) | | | | | | (632) | | | | | | (400) | | | | | | (709) | | |
Total other expense, net
|
| | | | (12,802) | | | | | | (3,893) | | | | | | (461,957) | | | | | | (9,552) | | |
Loss before provision for (benefit from) income taxes
|
| | | | (261,721) | | | | | | (117,313) | | | | | | (1,009,669) | | | | | | (246,968) | | |
Provision for (benefit from) income taxes
|
| | | | 5 | | | | | | (28) | | | | | | 9 | | | | | | (100) | | |
Net loss and comprehensive loss
|
| | | | (261,726) | | | | | | (117,285) | | | | | | (1,009,678) | | | | | | (246,868) | | |
Deemed dividend related to the issuance of Series E convertible preferred shares
|
| | | | — | | | | | | — | | | | | | (2,167,332) | | | | | | — | | |
Net loss attributable to common shareholders
|
| | | $ | (261,726) | | | | | $ | (117,285) | | | | | $ | (3,177,010) | | | | | $ | (246,868) | | |
Net loss per share attributable to common shareholders – basic and diluted
|
| | | $ | (19.06) | | | | | $ | (14.10) | | | | | $ | (243.59) | | | | | $ | (30.41) | | |
Weighted average shares used in computing net loss per share attributable to common shareholders – basic and diluted
|
| | | | 13,728,639 | | | | | | 8,319,168 | | | | | | 13,042,653 | | | | | | 8,117,746 | | |
Three months ended June 30, 2021
|
| |
Convertible
Preferred Shares |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of March 31, 2021
|
| | | | 411,875,942 | | | | | $ | 4,454,811 | | | | | | | 13,498,196 | | | | | $ | 1 | | | | | $ | 6,198 | | | | | $ | (4,234,062) | | | | | $ | (4,227,863) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (261,726) | | | | | | (261,726) | | |
Issuance of Series E convertible preferred shares
|
| | | | 25,306,130 | | | | | | 1,361,273 | | | | | | | — | | | | | | — | | | | | | 15,719 | | | | | | — | | | | | | 15,719 | | |
Share-based compensation related to Series E convertible preferred shares
|
| | | | — | | | | | | 20,701 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 419,785 | | | | | | — | | | | | | 950 | | | | | | — | | | | | | 950 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 3,748 | | | | | | — | | | | | | 3,748 | | |
Balance as of June 30, 2021
|
| | | | 437,182,072 | | | | | $ | 5,836,785 | | | | | | | 13,917,981 | | | | | $ | 1 | | | | | $ | 26,615 | | | | | $ | (4,495,788) | | | | | $ | (4,469,172) | | |
Three months ended June 30, 2020
|
| |
Convertible
Preferred Shares |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of March 31, 2020
|
| | | | 221,285,411 | | | | | $ | 1,292,190 | | | | | | | 8,186,387 | | | | | $ | 1 | | | | | $ | 17,436 | | | | | $ | (767,096) | | | | | $ | (749,659) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (117,285) | | | | | | (117,285) | | |
Issuance of Series D convertible preferred shares
|
| | | | 31,201,256 | | | | | | 200,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Settlement of Series D contingent forward contract liability
|
| | | | — | | | | | | 21,383 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 214,087 | | | | | | — | | | | | | 290 | | | | | | — | | | | | | 290 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,010 | | | | | | — | | | | | | 1,010 | | |
Balance as of June 30, 2020
|
| | | | 252,486,667 | | | | | $ | 1,513,573 | | | | | | | 8,400,474 | | | | | $ | 1 | | | | | $ | 18,736 | | | | | $ | (884,381) | | | | | $ | (865,644) | | |
Six Months Ended June 30, 2021
|
| |
Convertible
Preferred Shares |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | 362,011,991 | | | | | $ | 2,494,076 | | | | | | | 10,889,451 | | | | | $ | 1 | | | | | $ | 38,115 | | | | | $ | (1,356,893) | | | | | $ | (1,318,777) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,009,678) | | | | | | (1,009,678) | | |
Repurchase of Series B convertible preferred shares
|
| | | | (1,333,333) | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series D convertible preferred shares upon
exercise of warrants |
| | | | 585,022 | | | | | | 12,936 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of Series E convertible preferred shares
|
| | | | 75,918,392 | | | | | | 3,206,159 | | | | | | | — | | | | | | — | | | | | | (22,396) | | | | | | (2,129,217) | | | | | | (2,151,613) | | |
Share-based compensation related to Series E convertible preferred shares
|
| | | | — | | | | | | 123,614 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 3,028,530 | | | | | | — | | | | | | 5,266 | | | | | | — | | | | | | 5,266 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,630 | | | | | | — | | | | | | 5,630 | | |
Balance as of June 30, 2021
|
| | | | 437,182,072 | | | | | $ | 5,836,785 | | | | | | | 13,917,981 | | | | | $ | 1 | | | | | $ | 26,615 | | | | | $ | (4,495,788) | | | | | $ | (4,469,172) | | |
Six Months Ended June 30, 2020
|
| |
Convertible
Preferred Shares |
| | |
Common Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of December 31, 2019
|
| | | | 190,084,166 | | | | | $ | 1,074,010 | | | | | | | 8,051,722 | | | | | $ | 1 | | | | | $ | 16,432 | | | | | $ | (637,513) | | | | | $ | (621,080) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (246,868) | | | | | | (246,868) | | |
Issuance of Series D convertible preferred shares
|
| | | | 62,402,501 | | | | | | 400,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Settlement of Series D contingent forward contract liability
|
| | | | — | | | | | | 39,563 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercise of share options
|
| | | | — | | | | | | — | | | | | | | 348,752 | | | | | | — | | | | | | 323 | | | | | | — | | | | | | 323 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,981 | | | | | | — | | | | | | 1,981 | | |
Balance as of June 30, 2020
|
| | | | 252,486,667 | | | | | $ | 1,513,573 | | | | | | | 8,400,474 | | | | | $ | 1 | | | | | $ | 18,736 | | | | | $ | (884,381) | | | | | $ | (865,644) | | |
| | |
Six Months Ended
June 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,009,678) | | | | | $ | (246,868) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 11,738 | | | | | | 3,292 | | |
Amortization of insurance premium
|
| | | | 2,747 | | | | | | — | | |
Non-cash operating lease cost
|
| | | | 13,502 | | | | | | — | | |
Share-based compensation
|
| | | | 129,244 | | | | | | 1,981 | | |
Loss on disposal of property and equipment
|
| | | | 56 | | | | | | 139 | | |
Change in fair value of contingent forward contracts
|
| | | | 454,546 | | | | | | 8,719 | | |
Change in fair value of warrants
|
| | | | 6,976 | | | | | | 114 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (220) | | | | | | 148 | | |
Inventory
|
| | | | (27,181) | | | | | | (1,703) | | |
Prepaid expenses
|
| | | | (11,233) | | | | | | 3,469 | | |
Other current assets
|
| | | | (2,380) | | | | | | 2,789 | | |
Other noncurrent assets and security deposit
|
| | | | (3,870) | | | | | | (2,455) | | |
Accounts payable
|
| | | | (11,871) | | | | | | 4,253 | | |
Accrued compensation
|
| | | | 7,990 | | | | | | 6,128 | | |
Operating lease liability
|
| | | | (7,742) | | | | | | — | | |
Financed insurance premium
|
| | | | (10,950) | | | | | | — | | |
Other current liabilities and accrued liabilities
|
| | | | 4,522 | | | | | | 11,752 | | |
Net cash used in operating activities
|
| | | | (453,804) | | | | | | (208,242) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchases of property, equipment, and software
|
| | | | (206,533) | | | | | | (251,090) | | |
Proceed from sale of property, equipment, and software
|
| | | | 19 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (206,514) | | | | | | (251,090) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Payment for short-term insurance financing note
|
| | | | (2,747) | | | | | | — | | |
Payment for capital lease liabilities
|
| | | | — | | | | | | (90) | | |
Payment for finance lease liabilities
|
| | | | (1,364) | | | | | | — | | |
Proceeds from short-term insurance financing note
|
| | | | 10,950 | | | | | | — | | |
Repurchase of Series B convertible preferred shares
|
| | | | (3,000) | | | | | | — | | |
Proceeds from issuance of Series D convertible preferred shares
|
| | | | 3,000 | | | | | | 400,000 | | |
Proceeds from issuance of Series E convertible preferred shares
|
| | | | 600,000 | | | | | | — | | |
Proceeds from exercise of share options
|
| | | | 5,266 | | | | | | 323 | | |
Net cash provided by financing activities
|
| | | | 612,105 | | | | | | 400,233 | | |
Net decrease in cash, cash equivalents, and restricted cash
|
| | | | (48,213) | | | | | | (59,099) | | |
Beginning cash, cash equivalents, and restricted cash
|
| | | | 640,418 | | | | | | 379,651 | | |
Ending cash, cash equivalents, and restricted cash
|
| | | $ | 592,205 | | | | | $ | 320,552 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 198 | | | | | $ | 12 | | |
Supplemental disclosure of non-cash investing and financing activity: | | | | | | | | | | | | | |
Property and equipment included in accounts payable and accrued expense
|
| | | $ | (24,661) | | | | | $ | 29,855 | | |
Settlement of Series D convertible preferred share contingent forward contract
|
| | | | — | | | | | | (39,563) | | |
Conversion of Series D preferred share warrant to Series D convertible preferred share
|
| | | | 9,936 | | | | | | — | | |
Issuance of Series E convertible preferred share contingent forward contracts
|
| | | | 2,167,332 | | | | | | — | | |
Settlement of Series E convertible preferred share contingent forward contract
|
| | | | (2,621,878) | | | | | | — | | |
Capital contribution upon issuance of Series E preferred shares
|
| | | | 15,719 | | | | | | — | | |
Property and equipment acquired through leases
|
| | | | (4,437) | | | | | | — | | |
Capital leases retired upon adoption of new lease accounting standard
|
| | | | 3,257 | | | | | | — | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| |
June 30,
2020 |
| |||||||||
Cash
|
| | | $ | 557,938 | | | | | $ | 614,412 | | | | | $ | 293,896 | | |
Restricted cash included in other current assets
|
| | | | 10,989 | | | | | | 11,278 | | | | | | 18,456 | | |
Restricted cash included in other noncurrent assets
|
| | | | 23,278 | | | | | | 14,728 | | | | | | 8,200 | | |
Total cash and restricted cash
|
| | | $ | 592,205 | | | | | $ | 640,418 | | | | | $ | 320,552 | | |
| | |
Balances at
December 31, 2020 |
| |
Adjustments from
Adoption of New Lease Standard |
| |
Balances at
January 1, 2021 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Prepaid expenses
|
| | | $ | 21,840 | | | | | $ | (180) | | | | | $ | 21,660 | | |
Property, plant and equipment, net
|
| | | | 713,274 | | | | | | 3,237 | | | | | | 716,511 | | |
Operating lease right-of-use assets
|
| | | | — | | | | | | 90,932 | | | | | | 90,932 | | |
Liabilities | | | | | | | | | | | | | | | | | | | |
Other current liabilities
|
| | | | 151,753 | | | | | | 8,030 | | | | | | 159,783 | | |
Other long-term liabilities
|
| | | | 38,905 | | | | | | 86,152 | | | | | | 125,057 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Engineering, design, and testing
|
| | | $ | 42,674 | | | | | $ | 42,518 | | |
Construction of Arizona plant
|
| | | | 12,227 | | | | | | 43,115 | | |
Retail leasehold improvements
|
| | | | 15,153 | | | | | | 6,114 | | |
Professional services
|
| | | | 5,399 | | | | | | 9,083 | | |
Tooling
|
| | | | 8,770 | | | | | | 15,243 | | |
Payroll tax liability
|
| | | | 32,728 | | | | | | — | | |
Series B convertible preferred share repurchase liability
|
| | | | — | | | | | | 3,000 | | |
Short-term insurance financing note
|
| | | | 8,204 | | | | | | 980 | | |
Operating lease liabilities, current portion
|
| | | | 11,620 | | | | | | — | | |
Other liabilities
|
| | | | 22,274 | | | | | | 31,700 | | |
Total other current liabilities
|
| | | $ | 159,049 | | | | | $ | 151,753 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred rent
|
| | | $ | — | | | | | $ | 28,881 | | |
Customer deposits
|
| | | | 11,908 | | | | | | 8,028 | | |
Capital lease liabilities
|
| | | | — | | | | | | 1,996 | | |
Operating leases liabilities, net of current portion
|
| | | | 152,639 | | | | | | — | | |
Total other long-term liabilities
|
| | | $ | 164,547 | | | | | $ | 38,905 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Land and land improvements
|
| | | $ | 1,050 | | | | | $ | 1,050 | | |
Building and improvements
|
| | | | 189,466 | | | | | | — | | |
Machinery
|
| | | | 35,847 | | | | | | 28,830 | | |
Computer equipment and software
|
| | | | 20,755 | | | | | | 15,716 | | |
Leasehold improvements
|
| | | | 72,521 | | | | | | 47,187 | | |
Furniture and fixtures
|
| | | | 7,256 | | | | | | 4,503 | | |
Capital leases
|
| | | | — | | | | | | 3,908 | | |
Finance leases
|
| | | | 7,674 | | | | | | — | | |
Construction in progress
|
| | | | 588,057 | | | | | | 636,851 | | |
Total property, plant, and equipment
|
| | | | 922,626 | | | | | | 738,045 | | |
Less accumulated depreciation and amortization
|
| | | | (34,852) | | | | | | (24,771) | | |
Property, plant, and equipment – net
|
| | | $ | 887,774 | | | | | $ | 713,274 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Tooling
|
| | | $ | 277,512 | | | | | $ | 203,241 | | |
Construction of Arizona plant
|
| | | | 4,701 | | | | | | 171,532 | | |
Leasehold improvements
|
| | | | 59,478 | | | | | | 50,790 | | |
Machinery and equipment
|
| | | | 246,366 | | | | | | 211,288 | | |
Total construction in progress
|
| | | $ | 588,057 | | | | | $ | 636,851 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term investment – | | | | | | | | | | | | | | | | | | | | | | | | | |
Certificates of deposit
|
| | | $ | — | | | | | $ | 505 | | | | | $ | — | | | | | $ | 505 | | |
Restricted cash
|
| | | | 34,267 | | | | | | — | | | | | | — | | | | | | 34,267 | | |
Total assets
|
| | | $ | 34,267 | | | | | $ | 505 | | | | | $ | — | | | | | $ | 34,772 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term investment – | | | | | | | | | | | | | | | | | | | | | | | | | |
Certificates of deposit
|
| | | $ | — | | | | | $ | 505 | | | | | $ | — | | | | | $ | 505 | | |
Restricted cash
|
| | | | 26,006 | | | | | | — | | | | | | — | | | | | | 26,006 | | |
Total assets
|
| | | $ | 26,006 | | | | | $ | 505 | | | | | $ | — | | | | | $ | 26,511 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred share warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,960 | | | | | $ | 2,960 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,960 | | | | | $ | 2,960 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Fair value-beginning of period
|
| | | $ | — | | | | | $ | 30,844 | | |
Issuance
|
| | | | 2,167,332 | | | | | | — | | |
Change in fair value
|
| | | | 454,546 | | | | | | 8,719 | | |
Settlement
|
| | | | (2,621,878) | | | | | | (39,563) | | |
Fair value-end of period
|
| | | $ | — | | | | | $ | — | | |
| | |
Six Months Ended
June 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Fair value-beginning of period
|
| | | $ | 2,960 | | | | | $ | 1,755 | | |
Change in fair value
|
| | | | 6,976 | | | | | | 114 | | |
Settlement
|
| | | | (9,936) | | | | | | — | | |
Fair value-end of period
|
| | | $ | — | | | | | $ | 1,869 | | |
|
Stock Price
|
| |
$36.45
|
|
|
Volatility
|
| |
100%
|
|
|
Expected term
|
| |
0.01 Years
|
|
|
Risk-free rate
|
| |
0.03%
|
|
|
Fair value of Series E convertible preferred share
|
| |
$36.45
|
|
|
Volatility
|
| |
100%
|
|
|
Expected term
|
| |
0.11 Years
|
|
|
Risk-free rate
|
| |
0.03%
|
|
| | |
December 31,
2020 |
|
Volatility
|
| |
50.00%
|
|
Expected term (in years)
|
| |
0.5 – 1.5
|
|
Risk-free rate
|
| |
0.09 – 0.12%
|
|
Expected dividend rate
|
| |
0.00%
|
|
|
Conversion of Convertible Notes
|
| | | $ | 271,985 | | |
|
Series D received in April 2019
|
| | | | 200,000 | | |
|
Series D received in October 2019
|
| | | | 400,000 | | |
|
Series D received in March 2020
|
| | | | 200,000 | | |
|
Series D received in June 2020
|
| | | | 200,000 | | |
|
Contingent forward contract liability reclassified to Series D
|
| | | | 39,564 | | |
|
Conversion of preferred stock warrant to Series D in February 2021
|
| | | | 3,000 | | |
|
Reclassification of preferred stock warrant liability to Series D in February 2021
|
| | | | 9,936 | | |
|
Total proceeds of Series D
|
| | | $ | 1,324,485 | | |
As of June 30, 2021
|
| ||||||||||||||||||||||||||||||||||||
Convertible Preferred Shares
|
| |
Shares
Authorized |
| |
Shares
Outstanding |
| |
Net
Carrying Value |
| |
Conversion
Per Share to Common Shares |
| |
Liquidation
Per Share Amount |
| |
Liquidation
Amount |
| ||||||||||||||||||
Series A
|
| | | | 12,120,000 | | | | | | 12,120,000 | | | | | $ | 11,925 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 12,120 | | |
Series B
|
| | | | 8,000,000 | | | | | | 8,000,000 | | | | | | 23,740 | | | | | | 3.00 | | | | | | 3.00 | | | | | | 24,000 | | |
Series C
|
| | | | 22,532,244 | | | | | | 22,532,244 | | | | | | 137,475 | | | | | | 6.41 | | | | | | 6.41 | | | | | | 144,432 | | |
Series D
|
| | | | 204,733,847 | | | | | | 204,733,847 | | | | | | 1,324,485 | | | | | | 6.15 | | | | | | 9.62 | | | | | | 1,969,540 | | |
Series E
|
| | | | 189,795,981 | | | | | | 189,795,981 | | | | | | 4,339,160 | | | | | | 7.90 | | | | | | 11.85 | | | | | | 2,249,082 | | |
Total
|
| | | | 437,182,072 | | | | | | 437,182,072 | | | | | $ | 5,836,785 | | | | | | | | | | | | | | | | | $ | 4,399,174 | | |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
Convertible Preferred Shares
|
| |
Shares
Authorized |
| |
Shares
Outstanding |
| |
Net
Carrying Value |
| |
Conversion
Per Share to Common Shares |
| |
Liquidation
Per Share Amount |
| |
Liquidation
Amount |
| ||||||||||||||||||
Series A
|
| | | | 12,120,000 | | | | | | 12,120,000 | | | | | $ | 11,925 | | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 12,120 | | |
Series B*
|
| | | | 9,333,333 | | | | | | 9,333,333 | | | | | | 23,740 | | | | | | 3.00 | | | | | | 3.00 | | | | | | 28,000 | | |
Series C
|
| | | | 31,170,225 | | | | | | 22,532,244 | | | | | | 137,475 | | | | | | 6.41 | | | | | | 6.41 | | | | | | 144,432 | | |
Series D
|
| | | | 234,009,360 | | | | | | 204,148,825 | | | | | | 1,311,548 | | | | | | 6.15 | | | | | | 9.62 | | | | | | 1,963,912 | | |
Series E
|
| | | | 113,877,589 | | | | | | 113,877,589 | | | | | | 1,009,388 | | | | | | 7.90 | | | | | | 11.85 | | | | | | 1,349,449 | | |
Total
|
| | | | 400,510,507 | | | | | | 362,011,991 | | | | | $ | 2,494,076 | | | | | | | | | | | | | | | | | $ | 3,497,913 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Convertible preferred shares outstanding
|
| | | | 437,182,072 | | | | | | 362,011,991 | | |
Share options outstanding
|
| | | | 26,099,336 | | | | | | 26,730,453 | | |
Restricted stock unit outstanding
|
| | | | 15,763,598 | | | | | | — | | |
Convertible preferred share warrant
|
| | | | — | | | | | | 585,022 | | |
Shares available for future grants
|
| | | | 4,469,725 | | | | | | 3,981,178 | | |
Total common shares reserved
|
| | | | 483,514,731 | | | | | | 393,308,644 | | |
| | |
Outstanding Options
|
| |||||||||||||||||||||
|
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term |
| |
Intrinsic
Value (in thousands) |
| ||||||||||||||
Balance – December 31, 2020
|
| | | | 26,730,453 | | | | | $ | 2.21 | | | | | | 7.8 | | | | | $ | 118,155 | | |
Options granted
|
| | | | 3,177,756 | | | | | | 7.51 | | | | | | | | | | | | | | |
Options exercised
|
| | | | (3,028,530) | | | | | | 1.74 | | | | | | | | | | | | | | |
Options canceled
|
| | | | (780,343) | | | | | | 3.13 | | | | | | | | | | | | | | |
Balance – June 30, 2021
|
| | | | 26,099,336 | | | | | $ | 1.80 | | | | | | 8.5 | | | | | $ | 2,491,171 | | |
Options vested and exercisable June 30, 2021
|
| | | | 14,842,155 | | | | | $ | 1.88 | | | | | | 6.6 | | | | | $ | 883,724 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Weighted average volatility
|
| | | | 41.9% | | | | | | 42.7% | | |
Expected term (in years)
|
| | | | 5.9 | | | | | | 6.0 | | |
Risk-free interest rate
|
| | | | 0.6% | | | | | | 1.1% | | |
Expected dividends
|
| | | | — | | | | | | — | | |
| | |
Restricted Stock Units
|
| |||||||||||||||||||||
|
Time-Based
Shares |
| |
Performance-
Based Shares |
| |
Total
Shares |
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||||||||||
Nonvested balance as of December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
Granted
|
| | | | 9,729,078 | | | | | | 6,060,670 | | | | | | 15,789,748 | | | | | | 50.71 | | |
Cancelled/Forfeited
|
| | | | (26,150) | | | | | | — | | | | | | (26,150) | | | | | | 56.06 | | |
Nonvested balance as of June 30, 2021
|
| | | | 9,702,928 | | | | | | 6,060,670 | | | | | | 15,763,598 | | | | | $ | 50.70 | | |
| | |
Six Months Ended
June 30, 2021 |
| |||
Weighted average volatility
|
| | | | 60.0% | | |
Expected term (in years)
|
| | | | 5.0 | | |
Risk-free interest rate
|
| | | | 0.9% | | |
Expected dividends
|
| | | | — | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Research and development
|
| | | $ | 13,539 | | | | | $ | 552 | | | | | $ | 26,703 | | | | | $ | 1,393 | | |
Selling, general and administrative
|
| | | | 10,910 | | | | | | 458 | | | | | | 102,541 | | | | | | 588 | | |
Total
|
| | | $ | 24,449 | | | | | $ | 1,010 | | | | | $ | 129,244 | | | | | $ | 1,981 | | |
| | |
As of June 30, 2021
|
| |||
Operating leases: | | | | | | | |
Operating lease right-of-use assets
|
| | | $ | 126,655 | | |
Other current liabilities
|
| | | $ | 11,620 | | |
Other long-term liabilities
|
| | | | 152,639 | | |
Total operating lease liabilities
|
| | | $ | 164,259 | | |
Finance leases: | | | | | | | |
Property, plant and equipment, net
|
| | | | 6,442 | | |
Total finance lease assets
|
| | | $ | 6,442 | | |
Finance lease liabilities, current portion
|
| | | $ | 2,572 | | |
Finance lease liabilities, net of current portion
|
| | | | 3,963 | | |
Total finance lease liabilities
|
| | | $ | 6,535 | | |
| | |
Three Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2021 |
| ||||||
Operating lease expense: | | | | | | | | | | | | | |
Operating lease expense(1)
|
| | | $ | 7,219 | | | | | $ | 13,522 | | |
Variable lease expense
|
| | | | 579 | | | | | | 1,159 | | |
Finance lease expense: | | | | | | | | | | | | | |
Amortization of leased assets
|
| | | $ | 637 | | | | | $ | 1,232 | | |
Interest on lease liabilities
|
| | | | 104 | | | | | | 213 | | |
Total finance lease expense
|
| | | $ | 741 | | | | | $ | 1,445 | | |
Total lease expense
|
| | | $ | 8,539 | | | | | $ | 16,126 | | |
| | |
As of June 30, 2021
|
| |||
Weighted-average remaining lease term (in years): | | | | | | | |
Operating leases
|
| | | | 8.2 | | |
Finance leases
|
| | | | 2.5 | | |
Weighted-average discount rate: | | | | | | | |
Operating leases
|
| | | | 11.03% | | |
Finance leases
|
| | | | 6.65% | | |
| | |
Six Months Ended
June 30, 2021 |
| |||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 7,742 | | |
Operating cash flows from finance leases (interest payments)
|
| | | | 213 | | |
Financing cash flows from finance leases
|
| | | | 1,364 | | |
Leased assets obtained in exchange for new operating lease liabilities
|
| | | | 43,780 | | |
Leased assets obtained in exchange for new finance lease liabilities
|
| | | | 4,437 | | |
| | |
Operating Leases
|
| |
Finance Leases
|
| ||||||
Six months ending June 30, 2021
|
| | | $ | 14,825 | | | | | $ | 1,496 | | |
2022
|
| | | | 31,431 | | | | | | 2,810 | | |
2023
|
| | | | 30,577 | | | | | | 2,457 | | |
2024
|
| | | | 30,822 | | | | | | 318 | | |
2025
|
| | | | 29,778 | | | | | | — | | |
Thereafter
|
| | | | 121,109 | | | | | | — | | |
Total minimum lease payments
|
| | | | 258,542 | | | | | | 7,081 | | |
Less: Interest
|
| | | | (94,283) | | | | | | (546) | | |
Present value of lease obligations
|
| | | | 164,259 | | | | | | 6,535 | | |
Less: Current portion
|
| | | | 11,620 | | | | | | 2,572 | | |
Long-term portion of lease obligations
|
| | | $ | 152,639 | | | | | $ | 3,963 | | |
| | |
Operating Leases
|
| |
Finance Leases
|
| ||||||
2021
|
| | | $ | 25,490 | | | | | $ | 1,729 | | |
2022
|
| | | | 28,837 | | | | | | 1,547 | | |
2023
|
| | | | 27,633 | | | | | | 1,174 | | |
2024
|
| | | | 28,207 | | | | | | 9 | | |
2025
|
| | | | 27,474 | | | | | | — | | |
Thereafter
|
| | | | 116,155 | | | | | | — | | |
Total minimum lease payments
|
| | | $ | 253,796 | | | | | | 4,459 | | |
Less: Interest
|
| | | | | | | | | | (1,202) | | |
Present value of lease obligations
|
| | | | | | | | | | 3,257 | | |
Less: Current portion
|
| | | | | | | | | | (1,261) | | |
Long-term portion of lease obligations
|
| | | | | | | | | | 1,996 | | |
Years ended December 31,
|
| |
Minimum Purchase Commitment
|
| |||
2021 (remainder of the year)
|
| | | $ | 104,370 | | |
2022
|
| | | | 202,400 | | |
2023
|
| | | | 202,400 | | |
Total
|
| | | $ | 509,170 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Net loss
|
| | | $ | (261,726) | | | | | $ | (117,285) | | | | | $ | (1,009,678) | | | | | $ | (246,868) | | |
Deemed dividend related to the issuance of Series E convertible preferred shares
|
| | | | — | | | | | | — | | | | | | (2,167,332) | | | | | | — | | |
Net loss attributable to common shareholders
|
| | | $ | (261,726) | | | | | $ | (117,285) | | | | | $ | (3,177,010) | | | | | $ | (246,868) | | |
Weighted-average shares outstanding – basic and diluted
|
| | | | 13,728,639 | | | | | | 8,319,168 | | | | | | 13,042,653 | | | | | | 8,117,746 | | |
Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (19.06) | | | | | $ | (14.10) | | | | | $ | (243.59) | | | | | $ | (30.41) | | |
| | |
As of June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Convertible preferred shares outstanding
|
| | | | 437,182,072 | | | | | | 252,486,667 | | |
Share options outstanding
|
| | | | 26,099,336 | | | | | | 22,729,435 | | |
Restricted share unit outstanding
|
| | | | 15,763,598 | | | | | | — | | |
Convertible preferred share warrant
|
| | | | — | | | | | | 585,022 | | |
Total
|
| | | | 479,045,006 | | | | | | 275,801,124 | | |
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
|
Cash
|
| | | $ | 3,592,857 | | |
|
Prepaid expenses
|
| | | | 937,786 | | |
|
Total Current Assets
|
| | | | 4,530,643 | | |
|
Cash and marketable securities held in Trust Account
|
| | | | 2,070,086,006 | | |
|
TOTAL ASSETS
|
| | | $ | 2,074,616,649 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
|
Current liabilities – accrued expenses
|
| | | $ | 1,446,951 | | |
|
Current income taxes payable
|
| | | | 81,422 | | |
|
Warrant liability
|
| | | | 142,200,500 | | |
|
Deferred underwriting payable
|
| | | | 72,450,000 | | |
|
Total Liabilities
|
| | | | 216,178,873 | | |
| Commitments | | | | | | | |
|
Class A common stock subject to possible redemption 185,343,777 shares at redemption value
|
| | | | 1,853,437,770 | | |
| Stockholders’ Equity | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 400,000,000 shares authorized; 21,656,223 issued and outstanding (excluding 185,343,777 shares subject to
possible redemption) |
| | | | 2,166 | | |
|
Class B common stock, $0.0001 par value; 100,000,000 shares authorized; 51,750,000 shares issued and outstanding
|
| | | | 5,175 | | |
|
Additional paid-in capital
|
| | | | 68,460,540 | | |
|
Accumulated deficit
|
| | | | (63,467,875) | | |
|
Total Stockholders’ Equity
|
| | | | 5,000,006 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 2,074,616,649 | | |
|
Formation and operating costs
|
| | | $ | 2,976,423 | | |
|
Loss from operations
|
| | | | (2,976,423) | | |
| Other income (expense): | | | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | 531,361 | | |
|
Loss on warrant liabilities
|
| | | | (58,778,500) | | |
|
Transaction costs attributable to the Initial Public Offering
|
| | | | (2,167,536) | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | 4,645 | | |
|
Other expense, net
|
| | | | (60,410,030) | | |
|
Loss before provision for income taxes
|
| | | | (63,386,453) | | |
|
Provision for income taxes
|
| | | | (81,422) | | |
|
Net loss
|
| | | $ | (63,467,875) | | |
|
Basic and diluted weighted average shares outstanding, Class A common stock subject to possible redemption
|
| | | | 188,268,610 | | |
|
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | $ | 0.00 | | |
|
Basic and diluted weighted average shares outstanding , Non-redeemable common stock
|
| | | | 62,139,948 | | |
|
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | $ | (1.02) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| | | | |||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | | | | | | | | ||||||||||||||||||||||||||||||
Balance – April 30, 2020
(Inception) |
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | ||||||
Issuance of Class B common stock to Sponsor
|
| | |
|
—
|
| | | | | — | | | | | | 51,750,000 | | | | | | 5,175 | | | | | | 19,825 | | | | | | — | | | | | | 25,000 | | | | | | ||||||
Sale of 207,000,000 Units, net of
underwriting discounts and offering expenses |
| | | | 207,000,000 | | | | | | 20,700 | | | | | | — | | | | | | — | | | | | | 1,921,859,951 | | | | | | — | | | | | | 1,921,880,651 | | | | | | ||||||
Class A common stock subject to
possible redemption |
| | | | (185,343,777) | | | | | | (18,534) | | | | | | — | | | | | | — | | | | | | (1,853,419,236) | | | | | | — | | | | | | (1,853,437,770) | | | | | | ||||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,467,875) | | | | | | (63,467,875) | | | | | | ||||||
Balance – December 31, 2020
|
| | | | 21,656,223 | | | | | $ | 2,166 | | | | | | 51,750,000 | | | | | $ | 5,175 | | | | | $ | 68,460,540 | | | | | $ | (63,467,875) | | | | | $ | 5,000,006 | | | | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (63,467,875) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Interest earned on marketable securities held in Trust Account
|
| | | | (531,361) | | |
|
Unrealized gain on marketable securities held in Trust Account
|
| | | | (4,645) | | |
|
Loss on warrant liabilities
|
| | | | 58,778,500 | | |
|
Transaction costs attributable to Initial Public Offering
|
| | | | 2,167,536 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (937,786) | | |
|
Accrued expenses
|
| | | | 1,446,951 | | |
|
Income taxes payable
|
| | | | 81,422 | | |
|
Net cash used in operating activities
|
| | | | (2,467,258) | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Investment of cash in Trust Account
|
| | | | (2,070,000,000) | | |
|
Cash withdrawn from Trust Account to pay taxes
|
| | | | 450,000 | | |
|
Net cash used in investing activities
|
| | | | (2,069,550,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | 25,000 | | |
|
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 2,033,596,400 | | |
|
Proceeds from sale of Private Placement Warrants
|
| | | | 42,850,000 | | |
|
Proceeds from promissory note – related party
|
| | | | 550,000 | | |
|
Repayment of promissory note – related party
|
| | | | (550,000) | | |
|
Payment of offering costs
|
| | | | (861,285) | | |
|
Net cash provided by financing activities
|
| | | | 2,075,610,115 | | |
|
Net Change in Cash
|
| | | | 3,592,857 | | |
|
Cash – Beginning of period
|
| | |
|
—
|
| |
|
Cash – End of period
|
| | | $ | 3,592,857 | | |
| Non-Cash investing and financing activities: | | | | | | | |
|
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 1,914,737,110 | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (61,299,340) | | |
|
Deferred underwriting fee payable
|
| | | $ | 72,450,000 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Balance sheet as of August 3, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 72,450,000 | | | | | $ | 83,422,000 | | | | | $ | 155,872,000 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 1,998,159,110 | | | | | | (83,422,000) | | | | | | 1,914,737,110 | | |
Class A Common Stock
|
| | | | 718 | | | | | | 835 | | | | | | 1,553 | | |
Additional Paid-in Capital
|
| | | | 4,995,112 | | | | | | 2,166,701 | | | | | | 7,161,813 | | |
Accumulated Deficit
|
| | | | (1,000) | | | | | | (2,167,536) | | | | | | (2,168,536) | | |
Shareholders’ Equity
|
| | | | 5,000,005 | | | | | | — | | | | | | 5,000,005 | | |
Number of shares subject to redemption
|
| | | | 199,815,911 | | | | | | (8,342,200) | | | | | | 191,473,711 | | |
Balance sheet as of September 30, 2020 (unaudited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 72,483,333 | | | | | $ | 135,402,500 | | | | | $ | 207,885,833 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 1,998,003,495 | | | | | | (135,402,500) | | | | | | 1,862,600,995 | | |
Class A Common Stock
|
| | | | 721 | | | | | | 1,354 | | | | | | 2,075 | | |
Additional Paid-in Capital
|
| | | | 5,150,724 | | | | | | 54,146,682 | | | | | | 59,297,406 | | |
Accumulated Deficit
|
| | | | (156,614) | | | | | | (54,148,036) | | | | | | (54,304,650) | | |
Shareholders’ Equity
|
| | | | 5,000,006 | | | | | | — | | | | | | 5,000,006 | | |
Number of shares subject to redemption
|
| | | | 199,787,373 | | | | | | (13,539,371) | | | | | | 186,248,002 | | |
Balance sheet as of December 31, 2020 (audited) | | | | | | | | | | | | | | | | | | | |
Total Liabilities
|
| | | $ | 73,978,373 | | | | | $ | 142,200,500 | | | | | $ | 216,178,873 | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 1,995,638,270 | | | | | | (142,200,500) | | | | | | 1,853,437,770 | | |
Class A Common Stock
|
| | | | 744 | | | | | | 1,422 | | | | | | 2,166 | | |
Additional Paid-in Capital
|
| | | | 7,515,926 | | | | | | 60,944,614 | | | | | | 68,460,540 | | |
Accumulated Deficit
|
| | | | (2,521,839) | | | | | | (60,946,036) | | | | | | (63,467,875) | | |
Shareholders’ Equity
|
| | | | 5,000,006 | | | | | | — | | | | | | 5,000,006 | | |
Number of shares subject to redemption
|
| | | | 199,563,827 | | | | | | (14,220,050) | | | | | | 185,343,777 | | |
Statement of Operations for the three Month Ended September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (155,614) | | | | | $ | (54,148,036) | | | | | $ | (54,303,650) | | |
Basic and diluted weighted average shares outstanding,
Class A common stock subject to possible redemption |
| | | | 199,815,911 | | | | | | (8,342,200) | | | | | | 191,473,711 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | |
Basic and diluted weighted average shares outstanding,
Non-redeemable common stock |
| | | | 53,784,534 | | | | | | 5,259,213 | | | | | | 59,043,747 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | 0.00 | | | | | | (0.92) | | | | | | (0.92) | | |
| | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
Statement of Operations for the period from April 30, 2020 (inception) to September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (156,614) | | | | | $ | (54,148,036) | | | | | $ | (54,304,650) | | |
Basic and diluted weighted average shares outstanding,
Class A common stock subject to possible redemption |
| | | | 199,815,911 | | | | | | (8,342,200) | | | | | | 191,473,711 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | |
Basic and diluted weighted average shares outstanding,
Non-redeemable common stock |
| | | | 51,169,291 | | | | | | 3,693,493 | | | | | | 54,862,784 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | 0.00 | | | | | | (0.99) | | | | | | (0.99) | | |
Statement of Operations for the period from April 30, 2020 (inception) to December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,521,839) | | | | | $ | (60,946,036) | | | | | $ | (63,467,875) | | |
Basic and diluted weighted average shares outstanding,
Class A common stock subject to possible redemption |
| | | | 199,798,408 | | | | | | (11,529,798) | | | | | | 188,268,610 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | | 0.00 | | | | | | 0.00 | | | | | | 0.00 | | |
Basic and diluted weighted average shares outstanding,
Non-redeemable common stock |
| | | | 54,384,479 | | | | | | 7,755,470 | | | | | | 62,139,949 | | |
Basic and diluted net loss per share, Non-redeemable common stock
|
| | | | (0.05) | | | | | | (0.97) | | | | | | (1.02) | | |
Statement of Cash Flows for the period from April 30, 2020 (inception) to December 31, 2020 (audited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (2,521,839) | | | | | $ | (60,946,036) | | | | | $ | (63,467,875) | | |
Loss on warrant liabilities
|
| | | | — | | | | | | 58,778,500 | | | | | | 58,778,500 | | |
Transaction costs attributable to Initial Public Offering
|
| | | | — | | | | | | 2,167,536 | | | | | | 2,167,536 | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | | 1,998,159,110 | | | | | | (83,422,000) | | | | | | 1,914,737,110 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | | (2,520,840) | | | | | | (58,778,500) | | | | | | (61,299,340) | | |
Statement of Cash Flows for the period from April 30, 2020 (inception) to September 30, 2020 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (156,614) | | | | | $ | (54,148,036) | | | | | $ | (54,304,650) | | |
Loss on warrant liabilities
|
| | | | — | | | | | | 51,980,500 | | | | | | 51,980,500 | | |
Transaction costs attributable to Initial Public Offering
|
| | | | — | | | | | | 2,167,536 | | | | | | 2,167,536 | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | | 1,998,159,110 | | | | | | (83,422,000) | | | | | | 1,914,737,110 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | | (155,615) | | | | | | (51,980,500) | | | | | | (52,136,115) | | |
| | |
For the Period
from April 30, 2020 (inception) through December 31, 2020 |
| |||
Class A Common Stock Subject to Possible Redemption | | | | | | | |
Numerator: Earnings allocable to Class A common stock subject to possible redemption | | | | | | | |
Interest income
|
| | | $ | 475,781 | | |
Unrealized gain on investments held in Trust Account
|
| | | | 4,159 | | |
Less: Company’s portion available to be withdrawn to pay taxes
|
| | | | (193,315) | | |
Less: Company’s portion available to be withdrawn for working capital purposes
|
| | | | (286,625) | | |
Net income allocable to Class A common stock subject to possible redemption
|
| | | $ | — | | |
Denominator: Weighted average Class A common stock subject to possible redemption | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to
possible redemption |
| | | | 188,268,610 | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | $ | 0.00 | | |
Non-Redeemable Common Stock | | | | | | | |
Numerator: Net loss minus net earnings | | | | | | | |
Net loss
|
| | | $ | (63,467,875) | | |
Less: Net income allocable to Class A common stock subject to possible redemption
|
| | | | — | | |
Non-redeemable net loss
|
| | | $ | (63,467,875) | | |
Denominator: Weighted average non-redeemable Class B common stock | | | | | | | |
Basic and diluted weighted average shares outstanding, Non-redeemable Class B common stock
|
| | | | 62,139,949 | | |
Basic and diluted net loss per share, Non-redeemable Class B common stock
|
| | | $ | (1.02) | | |
| | |
December 31,
2020 |
| |||
Deferred tax asset | | | | | | | |
Startup/organizational expenses
|
| | | $ | 596,809 | | |
Unrealized gain on marketable securities
|
| | | | (2,900) | | |
Total deferred tax asset
|
| | | | 593,909 | | |
Valuation Allowance
|
| | | | (593,909) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | |
| | |
As of
December 31, 2020 |
| |||
Federal | | | | | | | |
Current
|
| | | $ | 81,422 | | |
Deferred
|
| | | | (593,909) | | |
State and Local | | | | | | | |
Current
|
| | | | — | | |
Deferred
|
| | | | — | | |
Change in valuation allowance
|
| | | | 593,909 | | |
Income tax provision
|
| | | $ | 81,422 | | |
| | |
December 31,
2020 |
| |||
Statutory federal income tax rate
|
| | | | 21.0% | | |
State taxes, net of federal tax benefit
|
| | | | 0.0% | | |
Loss on warrant liability
|
| | | | (19.5)% | | |
Transaction costs incurred in connection with IPO
|
| | | | (0.7)% | | |
Valuation allowance
|
| | | | (0.9)% | | |
Income tax provision
|
| | | | (0.1)% | | |
Description
|
| |
Level
|
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 2,070,086,006 | | |
Liabilities: | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | | 1 | | | | | $ | 62,928,000 | | |
Warrant Liability – Private Placement Warrants
|
| | | | 3 | | | | | $ | 79,272,500 | | |
| | |
At issuance
|
| |
As of
December 31,2020 |
| ||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 9.80 | | | | | $ | 10.01 | | |
Volatility
|
| | | | 19.8% | | | | | | 30% | | |
Probability of completing a Business Combination
|
| | | | 80.0% | | | | | | 80% | | |
Term
|
| | | | 5.33 | | | | | | 5.33 | | |
Risk-free rate
|
| | | | 0.34% | | | | | | 0.50% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of April 30, 2020 (inception)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on July 30, 2020
|
| | | | 42,850,000 | | | | | | 40,572,000 | | | | | | 83,422,000 | | |
Change in valuation inputs or other assumptions
|
| | | | 36,422,500 | | | | | | 22,356,000 | | | | | | 58,778,500 | | |
Fair value as of December 31, 2020
|
| | | $ | 79,272,500 | | | | | $ | 62,928,000 | | | | | $ | 142,200,500 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,000,159 | | | | | $ | 3,592,857 | | |
Prepaid expenses
|
| | | | 675,344 | | | | | | 937,786 | | |
Total Current Assets
|
| | | | 1,675,503 | | | | | | 4,530,643 | | |
Marketable securities held in Trust Account
|
| | | | 2,070,290,785 | | | | | | 2,070,086,006 | | |
TOTAL ASSETS
|
| | | $ | 2,071,966,288 | | | | | $ | 2,074,616,649 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 827,213 | | | | | $ | 1,446,951 | | |
Income taxes payable
|
| | | | 23,578 | | | | | | 81,422 | | |
Convertible promissory note – related party, net of discount
|
| | | | 1,200,000 | | | | | | — | | |
Total Current Liabilities
|
| | | | 2,050,791 | | | | | | 1,528,373 | | |
Derivative liabilities
|
| | | | 1,599,645,794 | | | | | | 142,200,500 | | |
Deferred underwriting fee payable
|
| | | | 72,450,000 | | | | | | 72,450,000 | | |
Total Liabilities
|
| | | | 1,674,146,585 | | | | | | 216,178,873 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 207,000,000 and 185,343,777 shares at redemption value as of June 30, 2021 and December 31, 2020, respectively
|
| | | | 2,070,000,000 | | | | | | 1,853,437,770 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 400,000,000 shares authorized; 0 and 21,656,223 shares issued and outstanding (excluding 207,000,000 and 185,343,777 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020,
respectively |
| | | | — | | | | | | 2,166 | | |
Class B common stock, $0.0001 par value; 100,000,000 shares authorized; 51,750,000 shares issued and outstanding as of June 30, 2021 and December 31, 2020
|
| | | | 5,175 | | | | | | 5,175 | | |
Additional paid-in capital
|
| | | | — | | | | | | 68,460,540 | | |
Accumulated deficit
|
| | | | (1,672,185,472) | | | | | | (63,467,875) | | |
Total Stockholders’ Equity
|
| | | | (1,672,180,297) | | | | | | 5,000,006 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 2,071,966,288 | | | | | $ | 2,074,616,649 | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| |
For the Period from
April 30, 2020 (Inception) through June 30, 2020 |
| |||||||||
Operating costs
|
| | | $ | 562,194 | | | | | $ | 3,652,018 | | | | | $ | 1,000 | | |
Loss from operations
|
| | | | (562,194) | | | | | | (3,652,018) | | | | | | (1,000) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | (587,379,256) | | | | | | (1,399,753,658) | | | | | | — | | |
Interest expense – excess fair value of conversion liability
|
| | | | — | | | | | | (56,191,636) | | | | | | — | | |
Interest expense – amortization of debt discount
|
| | | | (900,000) | | | | | | (1,200,000) | | | | | | — | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 27,453 | | | | | | 204,779 | | | | | | — | | |
Unrealized loss on marketable securities held in Trust Account
|
| | | | (3,956) | | | | | | — | | | | | | — | | |
Other expense net
|
| | | | (588,255,759) | | | | | | (1,456,940,515) | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (588,817,953) | | | | | | (1,460,592,533) | | | | | | (1,000) | | |
Provision for income taxes
|
| | | | (1,962) | | | | | | (25,540) | | | | | | — | | |
Net loss
|
| | | $ | (588,819,915) | | | | | $ | (1,460,618,073) | | | | | $ | (1,000) | | |
Basic and diluted weighted average shares outstanding, Class A common stock subject to redemption
|
| | | | 207,000,000 | | | | | | 201,682,674 | | | | | | — | | |
Basic and diluted net income per share, Class A common stock subject to redemption
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Basic and diluted weighted average shares outstanding, Non-redeemable common stock
|
| | | | 51,750,000 | | | | | | 58,496,884 | | | | | | 45,000,000 | | |
Basic and diluted net loss per share, Non-redeemable
common stock |
| | | $ | (11.38) | | | | | $ | (24.97) | | | | | $ | (0.00) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | 21,656,223 | | | | | $ | 2,166 | | | | | | 51,750,000 | | | | | $ | 5,175 | | | | | $ | 68,460,540 | | | | | $ | (63,467,875) | | | | | $ | 5,000,006 | | |
Change in value of common
stock subject to redemption |
| | | | (21,656,223) | | | | | | (2,166) | | | | | | — | | | | | | — | | | | | | (68,460,540) | | | | | | (148,099,524) | | | | | | (216,562,230) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (871,798,158) | | | | | | (871,798,158) | | |
Balance – March 31, 2021
|
| | | | — | | | | | | — | | | | | | 51,750,000 | | | | | | 5,175 | | | | | | — | | | | | | (1,083,365,557) | | | | | | (1,083,360,382) | | |
Change in value of common
stock subject to redemption |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (588,819,915) | | | | | | (588,819,915) | | |
Balance – June 30, 2021
|
| | | | — | | | | | $ | — | | | | | | 51,750,000 | | | | | $ | 5,175 | | | | | $ | — | | | | | $ | (1,672,185,472) | | | | | $ | (1,672,180,297) | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – April 30, 2020 (Inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsor
|
| | | | | | | | | | | | | | | | 51,750,000 | | | | | | 5,175 | | | | | | 19,825 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,000) | | | | | | (1,000) | | |
Balance – June 30, 2020
|
| | | | — | | | | | $ | — | | | | | | 51,750,000 | | | | | $ | 5,175 | | | | | $ | 19,825 | | | | | $ | (1,000) | | | | | $ | 24,000 | | |
| | |
Six Months
Ended June 30, 2021 |
| |
For the Period from
April 30, 2020 (Inception) through June 30, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,460,618,073) | | | | | $ | (1,000) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Change in fair value of derivative liabilities
|
| | | | 1,399,753,658 | | | | | | — | | |
Interest expense – excess fair value of conversion liability
|
| | | | 56,191,636 | | | | | | — | | |
Amortization of debt discount
|
| | | | 1,200,000 | | | | | | — | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (204,779) | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses and other current assets
|
| | | | 262,442 | | | | | | — | | |
Accounts payable and accrued expenses
|
| | | | (619,738) | | | | | | 1,000 | | |
Income taxes payable
|
| | | | (57,844) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (4,092,698) | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Proceeds from promissory note – related party
|
| | | | 1,500,000 | | | | | | 300,000 | | |
Payment of convertible promissory note – related party
|
| | | | — | | | | | | (152,900) | | |
Net cash provided by used in financing activities
|
| | | | 1,500,000 | | | | | | 172,100 | | |
Net Change in Cash
|
| | | | (2,592,698) | | | | | | 172,100 | | |
Cash – Beginning of period
|
| | | | 3,592,857 | | | | | | — | | |
Cash – Ending of period
|
| | | $ | 1,000,159 | | | | | $ | 172,100 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Offering costs included in accrued offering costs
|
| | | $ | — | | | | | $ | 58,000 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | $ | 216,562,230 | | | | | $ | — | | |
Initial classification of conversion option liability
|
| | | $ | 57,691,636 | | | | | $ | — | | |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2021 |
| |
For the Period
From April 30, 2020 (inception) through June 30, 2020 |
| |||||||||
Class A common stock subject to possible redemption | | | | | | | | | | | | | | | | | | | |
Numerator: Earnings allocable to Class A common stock subject to possible redemption
|
| | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 27,453 | | | | | $ | 204,779 | | | | | $ | — | | |
Unrealized gain on investments held in Trust Account
|
| | | | (3,956) | | | | | | — | | | | | | — | | |
Less: Company’s portion available to be withdrawn to pay taxes
|
| | | | (23,497) | | | | | | (129,310) | | | | | | — | | |
Less: Company’s portion available to be withdrawn for working capital purposes
|
| | | | — | | | | | | (75,469) | | | | | | — | | |
Net income allocable to Class A common stock subject to possible redemption
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Denominator: Weighted Average Class A common stock subject to possible redemption
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding,
Class A common stock subject to possible redemption |
| | | | 207,000,000 | | | | | | 201,682,674 | | | | | | — | | |
Basic and diluted net income per share, Class A common stock subject to possible redemption
|
| | | $ | 0.00 | | | | | $ | 0.00 | | | | | $ | 0.00 | | |
Non-Redeemable Common Stock
|
| | | | | | | | | | | | | | | | | | |
Numerator: Net Loss minus Net Earnings
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (588,819,915) | | | | | $ | (1,460,618,073) | | | | | $ | (1,000) | | |
Less: Income allocable to Class A common stock subject to possible redemption
|
| | | | — | | | | | | — | | | | | | — | | |
Non-Redeemable Net Loss
|
| | | $ | (588,819,915) | | | | | $ | (1,460,618,073) | | | | | $ | (1,000) | | |
Denominator: Weighted Average Non-redeemable Common stock
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding,
Non-redeemable Common stock |
| | | | 51,750,000 | | | | | | 58,496,884 | | | | | | 45,000,000 | | |
Basic and diluted net loss per share, Non-redeemable Common stock
|
| | | $ | (11.38) | | | | | $ | (24.97) | | | | | $ | (0.00) | | |
| | |
June 30,
2021 |
| |
March 31,
2021 |
| |
February 22, 2021
(Initial Measurement) |
| |||||||||
Underlying warrant value
|
| | | $ | 21.26 | | | | | $ | 12.45 | | | | | $ | 39.46 | | |
Exercise price
|
| | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | |
Holding period
|
| | | | 0.06 | | | | | | 0.23 | | | | | | 0.34 | | |
Risk-free rate
|
| | | | 0.04% | | | | | | 0.03% | | | | | | 0.03% | | |
Volatility
|
| | | | 125% | | | | | | 125% | | | | | | 125% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
|
Fair value as of January 1, 2021
|
| | | $ | — | | |
|
Initial measurement on February 22, 2021
|
| | | | 57,691,636 | | |
|
Change in fair value
|
| | | | (40,517,598) | | |
|
Fair value as of March 31, 2021
|
| | | | 17,174,038 | | |
|
Change in fair value
|
| | | | 13,220,756 | | |
|
Fair value as of June 30, 2021
|
| | | $ | 30,394,794 | | |
Description
|
| |
Level
|
| |
June 30, 2021
|
| |
December 31, 2020
|
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Marketable securities held in Trust Account
|
| | | | 1 | | | | | $ | 2,070,290,785 | | | | | $ | 2,070,086,006 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Warrant liability – Public Warrants
|
| | | | 1 | | | | | | 658,260,000 | | | | | | 62,928,000 | | |
Warrant liability – Private Placement Warrants
|
| | | | 3 | | | | | | 910,991,000 | | | | | | 79,272,500 | | |
Conversion option liability
|
| | | | 3 | | | | | | 30,394,794 | | | | | | — | | |
| | |
June 30,
2021 |
| |
March 31,
2021 |
| |
December 31,
2020 |
| |||||||||
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock price
|
| | | $ | 28.82 | | | | | $ | 23.18 | | | | | $ | 10.01 | | |
Volatility
|
| | | | 76.52% | | | | | | 40% | | | | | | 30% | | |
Probability of completing a Business Combination
|
| | | | 95% | | | | | | 90% | | | | | | 80% | | |
Term
|
| | | | 5.06 | | | | | | 5.23 | | | | | | 5.33 | | |
Risk-free rate
|
| | | | 0.88% | | | | | | 0.97% | | | | | | 0.50% | | |
Dividend yield
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 0.0% | | |
| | |
Private
Placement Warrants |
| |||
January 1, 2021
|
| | | $ | 79,272,500 | | |
Change in fair value
|
| | | | 454,210,000 | | |
Fair value as of March 31, 2021
|
| | | | 533,482,500 | | |
Change in fair value
|
| | | | 377,508,500 | | |
Fair value as of June 30, 2021
|
| | | | 910,991,000 | | |